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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,360£18,819£19,289£19,772£94,240
Total Expenses£11,425£11,473£11,529£11,587£11,646£57,661
Profit Before Tax£6,575£6,887£7,290£7,702£8,125£36,579
Profit After Tax £5,326£5,579£5,905£6,239£6,582£29,629
Change In Property Value£4,600£4,692£9,572£12,443£14,372£45,679
Net Return£9,926£10,271£15,476£18,682£20,953£75,308
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)9%9%13%16%18%66%