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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,932£47,636£48,827£50,048£51,549£244,991
Total Expenses£39,246£39,436£39,666£39,902£40,163£198,413
Profit Before Tax£7,686£8,200£9,161£10,145£11,386£46,579
Profit After Tax £6,226£6,642£7,420£8,218£9,223£37,729
Change In Property Value£7£7£14,800£26,419£35,156£76,389
Net Return£6,233£6,650£22,220£34,636£44,378£114,118
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%