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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,836£41,449£42,485£43,547£44,853£213,169
Total Expenses£33,762£33,929£34,131£34,338£34,566£170,725
Profit Before Tax£7,074£7,520£8,354£9,209£10,287£42,444
Profit After Tax £5,730£6,091£6,767£7,460£8,333£34,380
Change In Property Value£6£6£12,650£22,581£30,048£65,292
Net Return£5,736£6,097£19,417£30,040£38,381£99,672
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%