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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,268£41,887£42,934£44,008£45,328£215,425
Total Expenses£31,717£31,825£31,973£32,124£32,299£159,938
Profit Before Tax£9,551£10,062£10,961£11,884£13,029£55,487
Profit After Tax £7,736£8,150£8,879£9,626£10,554£44,944
Change In Property Value£6£6£12,900£23,027£30,642£66,582
Net Return£7,743£8,157£21,779£32,653£41,196£111,527
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%