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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,008£37,563£38,502£39,465£40,649£193,187
Total Expenses£30,912£31,064£31,249£31,437£31,645£156,307
Profit Before Tax£6,096£6,499£7,254£8,028£9,004£36,880
Profit After Tax £4,938£5,264£5,875£6,503£7,293£29,873
Change In Property Value£6£6£11,600£20,706£27,554£59,873
Net Return£4,943£5,270£17,476£27,209£34,847£89,745
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%