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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,620£59,499£60,987£62,511£64,387£306,004
Total Expenses£41,078£41,177£41,337£41,500£41,698£206,789
Profit Before Tax£17,542£18,322£19,650£21,011£22,689£99,215
Profit After Tax £14,209£14,841£15,917£17,019£18,378£80,364
Change In Property Value£9£9£17,500£31,238£41,569£90,325
Net Return£14,218£14,850£33,417£48,257£59,947£170,689
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%