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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,072£54,883£56,255£57,662£59,391£282,263
Total Expenses£45,142£45,359£45,623£45,893£46,192£228,210
Profit Before Tax£8,930£9,524£10,632£11,768£13,199£54,053
Profit After Tax £7,233£7,714£8,612£9,532£10,691£43,783
Change In Property Value£9£9£17,052£30,438£40,505£88,013
Net Return£7,242£7,723£25,664£39,971£51,196£131,795
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%