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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,924£37,478£38,415£39,375£40,556£192,748
Total Expenses£29,495£29,597£29,733£29,873£30,034£148,733
Profit Before Tax£7,429£7,881£8,681£9,502£10,522£44,015
Profit After Tax £6,017£6,384£7,032£7,696£8,523£35,652
Change In Property Value£6£6£11,999£21,419£28,502£61,932
Net Return£6,023£6,390£19,031£29,115£37,025£97,584
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%