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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,600£67,599£69,289£71,021£73,152£347,661
Total Expenses£55,479£55,743£56,066£56,396£56,762£280,447
Profit Before Tax£11,121£11,856£13,223£14,625£16,390£67,214
Profit After Tax £9,008£9,603£10,710£11,846£13,276£54,443
Change In Property Value£11£11£21,000£37,486£49,883£108,390
Net Return£9,019£9,614£31,711£49,332£63,158£162,833
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%17%45%