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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,764£47,465£48,652£49,868£51,364£244,114
Total Expenses£36,829£36,946£37,107£37,273£37,465£185,620
Profit Before Tax£9,935£10,520£11,545£12,596£13,900£58,495
Profit After Tax £8,047£8,521£9,351£10,203£11,259£47,381
Change In Property Value£8£8£15,200£27,133£36,106£78,454
Net Return£8,055£8,529£24,552£37,335£47,364£125,834
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%49%