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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,452£44,104£45,206£46,337£47,727£226,825
Total Expenses£28,166£28,278£28,431£28,588£28,769£142,232
Profit Before Tax£15,286£15,826£16,776£17,749£18,957£84,593
Profit After Tax £12,381£12,819£13,588£14,377£15,355£68,521
Change In Property Value£16,500£16,995£32,092£36,935£39,151£141,674
Net Return£28,881£29,814£45,680£51,312£54,507£210,194
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)16%16%25%28%30%116%