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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,816£34,323£35,181£36,061£37,143£176,524
Total Expenses£28,290£28,430£28,600£28,773£28,964£143,056
Profit Before Tax£5,526£5,893£6,582£7,288£8,179£33,468
Profit After Tax £4,476£4,773£5,331£5,903£6,625£27,109
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£4,481£4,779£15,931£24,825£31,804£81,820
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%