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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£88,728£90,059£92,310£94,618£97,457£463,172
Total Expenses£73,751£74,100£74,526£74,963£75,446£372,786
Profit Before Tax£14,977£15,959£17,784£19,655£22,010£90,386
Profit After Tax £12,131£12,927£14,405£15,921£17,828£73,213
Change In Property Value£14£14£27,981£49,945£66,463£144,417
Net Return£12,145£12,941£42,386£65,866£84,291£217,629
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%8%13%17%43%