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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,672£31,132£31,910£32,708£33,689£160,112
Total Expenses£23,213£23,289£23,394£23,503£23,629£117,027
Profit Before Tax£7,459£7,843£8,516£9,205£10,061£43,085
Profit After Tax £6,042£6,353£6,898£7,456£8,149£34,898
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£6,047£6,358£16,398£24,414£30,715£83,932
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)4%4%11%16%20%54%