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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,352£18,811£19,375£92,083
Total Expenses£13,373£13,411£13,466£13,523£13,590£67,364
Profit Before Tax£4,267£4,494£4,886£5,288£5,785£24,719
Profit After Tax £3,456£3,640£3,957£4,283£4,686£20,022
Change In Property Value£7,000£7,175£13,238£16,908£19,459£63,780
Net Return£10,456£10,815£17,195£21,191£24,145£83,802
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%13%20%24%28%97%