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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,824£35,346£36,230£37,136£38,250£181,786
Total Expenses£29,246£29,390£29,564£29,742£29,938£147,879
Profit Before Tax£5,578£5,957£6,666£7,394£8,312£33,907
Profit After Tax £4,518£4,825£5,400£5,989£6,733£27,465
Change In Property Value£5£5£10,980£19,600£26,082£56,672
Net Return£4,524£4,830£16,380£25,589£32,814£84,137
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%47%