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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,616£33,105£33,933£34,781£35,825£170,260
Total Expenses£26,289£26,384£26,510£26,639£26,786£132,608
Profit Before Tax£6,327£6,721£7,423£8,142£9,039£37,652
Profit After Tax £5,125£5,444£6,013£6,595£7,322£30,498
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£5,130£5,449£16,613£25,517£32,500£85,209
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%49%