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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,152£31,619£32,410£33,220£34,217£162,618
Total Expenses£23,564£23,657£23,779£23,904£24,046£118,949
Profit Before Tax£7,588£7,962£8,631£9,316£10,171£43,668
Profit After Tax £6,146£6,450£6,991£7,546£8,238£35,371
Change In Property Value£5£5£9,300£16,601£22,091£48,001
Net Return£6,151£6,454£16,291£24,147£30,329£83,373
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%55%