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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£70,176£71,229£73,009£74,835£77,080£366,328
Total Expenses£58,178£58,456£58,796£59,143£59,528£294,102
Profit Before Tax£11,998£12,772£14,214£15,691£17,552£72,227
Profit After Tax £9,718£10,346£11,513£12,710£14,217£58,504
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£9,729£10,357£33,513£51,981£66,475£172,055
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%17%45%