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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,184£35,712£36,605£37,520£38,645£183,665
Total Expenses£27,340£27,438£27,571£27,706£27,861£137,916
Profit Before Tax£7,844£8,273£9,034£9,814£10,784£45,749
Profit After Tax £6,354£6,701£7,317£7,949£8,735£37,057
Change In Property Value£5£6£11,000£19,635£26,129£56,776
Net Return£6,359£6,707£18,318£27,584£34,864£93,833
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%4%10%15%19%52%