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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,972£37,527£38,465£39,426£40,609£192,999
Total Expenses£27,332£27,399£27,503£27,611£27,740£137,584
Profit Before Tax£9,640£10,128£10,961£11,816£12,869£55,415
Profit After Tax £7,809£8,204£8,879£9,571£10,424£44,886
Change In Property Value£6£6£11,660£20,814£27,697£60,182
Net Return£7,814£8,209£20,539£30,384£38,121£105,068
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%55%