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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,444£70,486£72,248£74,054£76,276£362,507
Total Expenses£57,834£58,109£58,445£58,789£59,170£292,347
Profit Before Tax£11,610£12,377£13,803£15,265£17,106£70,161
Profit After Tax £9,404£10,025£11,180£12,365£13,856£56,830
Change In Property Value£11£11£21,900£39,092£52,021£113,035
Net Return£9,415£10,036£33,081£51,457£65,876£169,865
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%17%45%