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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,264£45,943£47,092£48,269£49,717£236,284
Total Expenses£34,596£34,710£34,868£35,030£35,217£174,422
Profit Before Tax£10,668£11,233£12,223£13,239£14,500£61,862
Profit After Tax £8,641£9,098£9,901£10,724£11,745£50,108
Change In Property Value£7£7£14,150£25,258£33,612£73,034
Net Return£8,648£9,105£24,051£35,982£45,356£123,143
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%