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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,496£66,478£68,140£69,844£71,939£341,898
Total Expenses£49,167£49,311£49,520£49,735£49,987£247,719
Profit Before Tax£16,329£17,167£18,620£20,109£21,953£94,179
Profit After Tax £13,227£13,906£15,082£16,289£17,782£76,285
Change In Property Value£10£10£20,475£36,549£48,636£105,680
Net Return£13,237£13,916£35,558£52,837£66,417£181,965
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%