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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£68,184£69,207£70,937£72,710£74,892£355,930
Total Expenses£56,787£57,058£57,388£57,726£58,100£287,058
Profit Before Tax£11,397£12,149£13,549£14,985£16,792£68,872
Profit After Tax £9,232£9,841£10,975£12,138£13,601£55,786
Change In Property Value£11£11£21,500£38,378£51,071£110,971
Net Return£9,242£9,852£32,475£50,516£64,672£166,757
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%17%45%