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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,356£40,961£41,985£43,035£44,326£210,664
Total Expenses£32,365£32,507£32,686£32,868£33,072£163,499
Profit Before Tax£7,991£8,454£9,300£10,167£11,254£47,165
Profit After Tax £6,472£6,848£7,533£8,235£9,115£38,204
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£6,479£6,854£20,033£30,548£38,808£102,721
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%