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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,892£66,880£68,552£70,266£72,374£343,965
Total Expenses£49,454£49,599£49,809£50,025£50,278£249,166
Profit Before Tax£16,438£17,281£18,743£20,241£22,096£94,799
Profit After Tax £13,314£13,998£15,182£16,396£17,898£76,787
Change In Property Value£10£10£20,600£36,772£48,933£106,325
Net Return£13,325£14,008£35,782£53,167£66,830£183,113
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%