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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£12,529£12,602£12,690£12,781£12,881£63,482
Profit Before Tax£5,472£5,668£6,037£6,414£6,890£30,480
Profit After Tax £4,432£4,591£4,890£5,195£5,581£24,689
Change In Property Value£5,500£5,638£10,401£13,285£15,289£50,113
Net Return£9,932£10,229£15,291£18,480£20,870£74,802
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)15%15%23%28%31%112%