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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,104£37,661£38,602£39,567£40,754£193,688
Total Expenses£28,722£28,824£28,961£29,101£29,262£144,870
Profit Before Tax£8,382£8,837£9,641£10,466£11,492£48,818
Profit After Tax £6,790£7,158£7,810£8,478£9,308£39,543
Change In Property Value£6£6£11,600£20,706£27,554£59,873
Net Return£6,795£7,164£19,410£29,184£36,863£99,415
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%