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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,220£41,838£42,884£43,956£45,275£215,174
Total Expenses£31,316£31,410£31,545£31,683£31,845£157,798
Profit Before Tax£9,904£10,428£11,340£12,274£13,431£57,376
Profit After Tax £8,022£8,447£9,185£9,942£10,879£46,475
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£8,029£8,454£22,185£33,147£41,759£113,573
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%