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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,899£31,672£32,622£155,038
Total Expenses£22,824£22,914£23,033£23,154£23,291£115,216
Profit Before Tax£6,876£7,231£7,867£8,518£9,330£39,822
Profit After Tax £5,570£5,857£6,372£6,899£7,558£32,256
Change In Property Value£11,250£11,531£21,275£27,173£31,274£102,503
Net Return£16,820£17,389£27,647£34,073£38,831£134,759
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%12%19%23%27%92%