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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,404£28,830£29,551£30,290£31,198£148,273
Total Expenses£19,477£19,566£19,681£19,799£19,932£98,454
Profit Before Tax£8,927£9,264£9,870£10,491£11,266£49,818
Profit After Tax £7,231£7,504£7,995£8,498£9,126£40,353
Change In Property Value£11,068£11,400£21,526£24,775£26,261£95,029
Net Return£18,298£18,904£29,521£33,272£35,387£135,382
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%25%28%30%115%