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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,152£46,844£48,015£49,216£50,692£240,920
Total Expenses£36,371£36,487£36,647£36,811£37,001£183,316
Profit Before Tax£9,781£10,358£11,369£12,405£13,691£57,603
Profit After Tax £7,922£8,390£9,209£10,048£11,090£46,659
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£7,930£8,397£24,209£36,824£46,721£124,080
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%49%