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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,892£39,475£40,462£41,474£42,718£203,022
Total Expenses£30,012£30,116£30,258£30,403£30,570£151,357
Profit Before Tax£8,880£9,359£10,205£11,071£12,148£51,664
Profit After Tax £7,193£7,581£8,266£8,968£9,840£41,848
Change In Property Value£6£6£12,160£21,706£28,885£62,763
Net Return£7,199£7,587£20,426£30,674£38,725£104,611
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%