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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,980£32,460£33,271£34,103£35,126£166,940
Total Expenses£25,034£25,127£25,252£25,379£25,524£126,315
Profit Before Tax£6,946£7,332£8,020£8,724£9,602£40,625
Profit After Tax £5,627£5,939£6,496£7,067£7,778£32,906
Change In Property Value£5£5£9,999£17,849£23,751£51,609
Net Return£5,632£5,944£16,495£24,915£31,529£84,515
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%