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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£95,760£97,196£99,626£102,117£105,180£499,880
Total Expenses£69,589£69,744£69,997£70,257£70,574£350,161
Profit Before Tax£26,172£27,453£29,629£31,860£34,606£149,719
Profit After Tax £21,199£22,237£23,999£25,806£28,031£121,272
Change In Property Value£15£15£30,001£53,551£71,261£154,843
Net Return£21,214£22,252£54,000£79,357£99,292£276,115
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%18%51%