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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,992£32,472£33,284£34,116£35,139£167,003
Total Expenses£25,037£25,131£25,255£25,382£25,527£126,331
Profit Before Tax£6,955£7,341£8,029£8,734£9,612£40,672
Profit After Tax £5,634£5,946£6,503£7,074£7,786£32,944
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£5,639£5,951£16,504£24,925£31,540£84,558
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%