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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,576£34,080£34,932£35,805£36,879£175,271
Total Expenses£22,219£22,316£22,444£22,575£22,725£112,280
Profit Before Tax£11,357£11,764£12,488£13,230£14,154£62,991
Profit After Tax £9,199£9,529£10,115£10,716£11,465£51,023
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£21,949£22,661£34,914£39,257£41,718£160,498
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%25%29%30%117%