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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,524£44,177£45,281£46,413£47,806£227,201
Total Expenses£33,331£33,443£33,596£33,753£33,935£168,058
Profit Before Tax£10,193£10,734£11,685£12,660£13,871£59,143
Profit After Tax £8,256£8,695£9,465£10,255£11,235£47,906
Change In Property Value£7£7£13,600£24,276£32,305£70,195
Net Return£8,263£8,701£23,065£34,531£43,540£118,101
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%