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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,804£31,266£32,048£32,849£33,834£160,801
Total Expenses£20,554£20,646£20,767£20,891£21,032£103,889
Profit Before Tax£10,250£10,620£11,281£11,958£12,802£56,912
Profit After Tax £8,303£8,602£9,137£9,686£10,370£46,098
Change In Property Value£11,700£12,051£22,756£26,190£27,762£100,459
Net Return£20,003£20,653£31,894£35,876£38,132£146,558
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%117%