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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,568£48,282£49,489£50,726£52,248£248,311
Total Expenses£39,770£39,962£40,196£40,435£40,699£201,063
Profit Before Tax£7,798£8,319£9,293£10,291£11,548£47,249
Profit After Tax £6,316£6,739£7,527£8,336£9,354£38,272
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£6,324£6,746£22,527£35,111£44,985£115,693
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%