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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,480£18,757£19,226£19,707£20,298£96,468
Total Expenses£13,370£13,444£13,534£13,626£13,727£67,700
Profit Before Tax£5,110£5,313£5,693£6,081£6,571£28,768
Profit After Tax £4,139£4,304£4,611£4,926£5,322£23,302
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£11,339£11,720£18,615£21,043£22,406£85,123
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%117%