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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,480£25,092£25,719£26,362£125,654
Total Expenses£11,629£11,688£11,760£11,834£11,909£58,819
Profit Before Tax£12,372£12,792£13,332£13,886£14,454£66,835
Profit After Tax £10,021£10,362£10,799£11,247£11,707£54,136
Change In Property Value£4,400£4,488£9,156£11,902£13,747£43,693
Net Return£14,421£14,850£19,954£23,150£25,454£97,829
Return From Rental Income (%)9%9%10%10%11%49%
Total Net Return (%)13%14%18%21%23%89%