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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,236£49,975£51,224£52,505£54,080£257,019
Total Expenses£37,163£37,249£37,384£37,523£37,692£187,012
Profit Before Tax£12,073£12,726£13,839£14,981£16,388£70,007
Profit After Tax £9,779£10,308£11,210£12,135£13,274£56,706
Change In Property Value£8£8£16,000£28,560£38,006£82,582
Net Return£9,787£10,316£27,210£40,695£51,280£139,288
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%