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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,320£47,015£48,190£49,395£50,877£241,797
Total Expenses£35,357£35,472£35,633£35,797£35,988£178,246
Profit Before Tax£10,963£11,543£12,557£13,598£14,889£63,550
Profit After Tax £8,880£9,350£10,172£11,014£12,060£51,476
Change In Property Value£7£7£14,480£25,847£34,395£74,737
Net Return£8,888£9,357£24,652£36,862£46,455£126,213
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%