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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,836£62,764£64,333£65,941£67,919£322,792
Total Expenses£51,551£51,797£52,098£52,405£52,746£260,596
Profit Before Tax£10,285£10,966£12,235£13,536£15,174£62,196
Profit After Tax £8,331£8,883£9,910£10,964£12,291£50,379
Change In Property Value£10£10£19,500£34,808£46,320£100,648
Net Return£8,341£8,892£29,411£45,772£58,610£151,027
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%45%