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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,000£48,720£49,938£51,186£52,722£250,566
Total Expenses£36,247£36,330£36,463£36,598£36,763£182,400
Profit Before Tax£11,754£12,390£13,475£14,588£15,959£68,167
Profit After Tax £9,520£10,036£10,915£11,816£12,927£55,215
Change In Property Value£8£8£15,600£27,847£37,056£80,518
Net Return£9,528£10,044£26,515£39,663£49,983£135,733
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%