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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,688£63,628£65,219£66,850£68,855£327,240
Total Expenses£47,150£47,290£47,492£47,699£47,942£237,575
Profit Before Tax£15,538£16,338£17,727£19,150£20,913£89,665
Profit After Tax £12,586£13,234£14,359£15,512£16,939£72,629
Change In Property Value£10£10£19,600£34,987£46,557£101,164
Net Return£12,595£13,244£33,959£50,498£63,496£173,793
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%