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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,912£37,466£38,402£39,362£40,543£192,686
Total Expenses£29,492£29,594£29,730£29,870£30,031£148,717
Profit Before Tax£7,420£7,872£8,672£9,492£10,512£43,969
Profit After Tax £6,010£6,376£7,024£7,689£8,515£35,615
Change In Property Value£6£6£11,998£21,417£28,500£61,927
Net Return£6,016£6,382£19,023£29,106£37,015£97,541
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%