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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,616£30,060£30,812£31,582£32,530£154,600
Total Expenses£19,838£19,928£20,046£20,167£20,305£100,284
Profit Before Tax£9,778£10,132£10,765£11,415£12,225£54,316
Profit After Tax £7,920£8,207£8,720£9,246£9,902£43,996
Change In Property Value£11,249£11,586£21,878£25,180£26,691£96,583
Net Return£19,169£19,793£30,598£34,426£36,593£140,579
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%117%