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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£79,116£80,303£82,310£84,368£86,899£412,996
Total Expenses£65,520£65,832£66,213£66,603£67,036£331,204
Profit Before Tax£13,596£14,471£16,097£17,765£19,863£81,792
Profit After Tax £11,013£11,722£13,039£14,389£16,089£66,252
Change In Property Value£12£12£24,800£44,269£58,909£128,003
Net Return£11,025£11,734£37,839£58,658£74,998£194,255
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%13%17%44%