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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,044£37,600£38,540£39,503£40,688£193,375
Total Expenses£29,993£30,060£30,165£30,272£30,401£150,892
Profit Before Tax£7,051£7,539£8,375£9,231£10,287£42,483
Profit After Tax £5,711£6,107£6,784£7,477£8,332£34,411
Change In Property Value£16,250£16,656£30,731£39,250£45,173£148,060
Net Return£21,961£22,763£37,514£46,727£53,506£182,471
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)10%11%17%22%25%84%