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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,340£45,005£46,130£47,283£48,702£231,461
Total Expenses£36,942£37,122£37,341£37,564£37,811£186,780
Profit Before Tax£7,398£7,883£8,790£9,719£10,891£44,680
Profit After Tax £5,992£6,385£7,120£7,873£8,821£36,191
Change In Property Value£7£7£13,900£24,812£33,018£71,744
Net Return£5,999£6,392£21,020£32,685£41,839£107,935
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%