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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,176£46,869£48,040£49,241£50,719£241,045
Total Expenses£38,618£38,805£39,032£39,264£39,521£195,241
Profit Before Tax£7,558£8,064£9,008£9,977£11,197£45,804
Profit After Tax £6,122£6,532£7,297£8,081£9,070£37,101
Change In Property Value£7£7£14,560£25,990£34,585£75,150
Net Return£6,129£6,539£21,857£34,071£43,655£112,252
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%