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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,156£67,148£68,827£70,548£72,664£345,343
Total Expenses£51,266£51,411£51,622£51,838£52,093£258,231
Profit Before Tax£14,890£15,737£17,205£18,709£20,572£87,113
Profit After Tax £12,061£12,747£13,936£15,155£16,663£70,561
Change In Property Value£11£11£21,500£38,378£51,071£110,971
Net Return£12,071£12,758£35,436£53,533£67,734£181,532
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%14%18%49%