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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,600£31,059£31,835£32,631£33,610£159,736
Total Expenses£13,479£13,536£13,625£13,715£13,824£68,178
Profit Before Tax£17,121£17,523£18,211£18,916£19,787£91,558
Profit After Tax £13,868£14,194£14,751£15,322£16,027£74,162
Change In Property Value£5,000£5,100£10,404£13,525£14,201£48,231
Net Return£18,868£19,294£25,155£28,847£30,229£122,393
Return From Rental Income (%)18%19%19%20%21%98%
Total Net Return (%)25%25%33%38%40%161%