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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£86,184£87,477£89,664£91,905£94,662£449,892
Total Expenses£64,180£64,355£64,617£64,885£65,203£323,239
Profit Before Tax£22,004£23,122£25,047£27,021£29,459£126,653
Profit After Tax £17,824£18,729£20,288£21,887£23,862£102,589
Change In Property Value£14£14£27,001£48,196£64,135£139,359
Net Return£17,837£18,742£47,289£70,083£87,997£241,948
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%50%