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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,500£44,152£45,256£46,388£47,779£227,076
Total Expenses£33,329£33,440£33,594£33,751£33,932£168,046
Profit Before Tax£10,171£10,712£11,663£12,637£13,847£59,030
Profit After Tax £8,239£8,677£9,447£10,236£11,216£47,814
Change In Property Value£7£7£13,600£24,276£32,305£70,195
Net Return£8,245£8,684£23,047£34,513£43,521£118,010
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%