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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,824£26,211£26,867£27,538£28,364£134,805
Total Expenses£21,352£21,458£21,586£21,716£21,861£107,973
Profit Before Tax£4,472£4,754£5,281£5,822£6,504£26,832
Profit After Tax £3,622£3,850£4,278£4,716£5,268£21,734
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£3,626£3,854£12,278£18,996£24,271£63,025
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%