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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,592£54,396£55,756£57,150£58,864£279,757
Total Expenses£44,744£44,959£45,221£45,488£45,785£226,196
Profit Before Tax£8,848£9,437£10,535£11,661£13,079£53,561
Profit After Tax £7,167£7,644£8,534£9,446£10,594£43,385
Change In Property Value£8£8£16,900£30,167£40,144£87,228
Net Return£7,176£7,653£25,434£39,613£50,738£130,613
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%