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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,588£18,867£19,338£19,822£20,417£97,032
Total Expenses£14,063£14,102£14,160£14,220£14,290£70,835
Profit Before Tax£4,525£4,765£5,178£5,602£6,127£26,197
Profit After Tax £3,665£3,859£4,194£4,538£4,963£21,220
Change In Property Value£8,850£9,116£17,213£19,811£20,999£75,989
Net Return£12,515£12,975£21,408£24,349£25,962£97,208
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%23%27%28%106%