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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,152£46,844£48,015£49,216£50,692£240,920
Total Expenses£38,153£38,310£38,508£38,711£38,939£192,622
Profit Before Tax£7,999£8,535£9,507£10,505£11,753£48,298
Profit After Tax £6,479£6,913£7,701£8,509£9,520£39,122
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£6,486£6,921£22,701£35,284£45,150£116,543
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%