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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,736£45,407£46,542£47,706£49,137£233,528
Total Expenses£36,118£36,197£36,321£36,449£36,602£181,688
Profit Before Tax£8,618£9,210£10,221£11,257£12,535£51,840
Profit After Tax £6,980£7,460£8,279£9,118£10,153£41,990
Change In Property Value£27,475£28,437£46,250£53,230£56,423£211,815
Net Return£34,455£35,897£54,529£62,348£66,576£253,805
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)13%14%21%24%25%96%