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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£82,836£84,079£86,181£88,335£90,985£432,415
Total Expenses£53,133£53,303£53,556£53,815£54,123£267,930
Profit Before Tax£29,703£30,776£32,624£34,520£36,862£164,485
Profit After Tax £24,060£24,928£26,426£27,961£29,858£133,233
Change In Property Value£32,400£33,372£63,017£72,527£76,879£278,196
Net Return£56,460£58,300£89,443£100,488£106,737£411,429
Return From Rental Income (%)6%7%7%7%8%36%
Total Net Return (%)15%16%24%27%29%110%