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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,376£63,312£64,894£66,517£68,512£325,611
Total Expenses£46,921£47,060£47,262£47,468£47,710£236,420
Profit Before Tax£15,455£16,251£17,633£19,049£20,802£89,191
Profit After Tax £12,519£13,164£14,283£15,430£16,850£72,245
Change In Property Value£10£10£19,500£34,808£46,320£100,648
Net Return£12,529£13,173£33,783£50,238£63,170£172,893
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%