Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,944£20,243£20,749£21,268£21,906£104,110
Total Expenses£14,310£14,386£14,479£14,575£14,682£72,432
Profit Before Tax£5,634£5,857£6,270£6,693£7,224£31,679
Profit After Tax £4,564£4,744£5,079£5,421£5,852£25,660
Change In Property Value£7,800£8,034£15,171£17,460£18,508£66,973
Net Return£12,364£12,778£20,249£22,881£24,360£92,633
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%117%