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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,196£47,904£49,102£50,329£51,839£246,370
Total Expenses£35,722£35,839£36,002£36,168£36,362£180,092
Profit Before Tax£11,474£12,065£13,100£14,161£15,477£66,277
Profit After Tax £9,294£9,773£10,611£11,470£12,536£53,684
Change In Property Value£7£7£14,620£26,097£34,728£75,460
Net Return£9,301£9,780£25,231£37,568£47,264£129,145
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%