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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,472£36,004£36,904£37,827£38,962£185,169
Total Expenses£27,547£27,646£27,779£27,915£28,071£138,959
Profit Before Tax£7,925£8,358£9,125£9,911£10,890£46,210
Profit After Tax £6,419£6,770£7,391£8,028£8,821£37,430
Change In Property Value£6£6£11,090£19,796£26,343£57,240
Net Return£6,425£6,775£18,481£27,824£35,164£94,670
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%