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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,440£50,182£51,436£52,722£54,304£258,083
Total Expenses£41,136£41,335£41,578£41,826£42,100£207,976
Profit Before Tax£8,304£8,846£9,858£10,896£12,204£50,108
Profit After Tax £6,726£7,165£7,985£8,826£9,885£40,587
Change In Property Value£8£8£15,500£27,668£36,818£80,002
Net Return£6,734£7,173£23,485£36,494£46,703£120,590
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%