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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,320£53,105£54,432£55,793£57,467£273,117
Total Expenses£43,697£43,907£44,163£44,425£44,715£220,907
Profit Before Tax£8,623£9,198£10,269£11,368£12,752£52,211
Profit After Tax £6,985£7,450£8,318£9,208£10,329£42,291
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£6,993£7,458£24,818£38,661£49,523£127,454
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%