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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,228£61,131£62,660£64,226£66,153£314,398
Total Expenses£54,133£54,235£54,398£54,566£54,769£272,101
Profit Before Tax£6,095£6,897£8,261£9,660£11,384£42,298
Profit After Tax £4,937£5,586£6,692£7,825£9,221£34,261
Change In Property Value£30,000£30,750£56,734£72,462£83,397£273,342
Net Return£34,937£36,336£63,426£80,287£92,618£307,603
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%9%15%19%22%73%