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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,016£44,676£45,793£46,938£48,346£229,769
Total Expenses£36,679£36,858£37,075£37,297£37,542£185,452
Profit Before Tax£7,337£7,818£8,718£9,641£10,804£44,317
Profit After Tax £5,943£6,333£7,062£7,809£8,751£35,897
Change In Property Value£7£7£13,800£24,633£32,780£71,228
Net Return£5,950£6,340£20,862£32,443£41,531£107,125
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%