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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,784£45,456£46,592£47,757£49,190£233,779
Total Expenses£34,251£34,364£34,521£34,681£34,867£172,684
Profit Before Tax£10,533£11,092£12,071£13,076£14,323£61,095
Profit After Tax £8,532£8,984£9,778£10,592£11,601£49,487
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£8,539£8,991£23,778£35,582£44,857£121,747
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%