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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,504£40,097£41,099£42,126£43,390£206,216
Total Expenses£30,450£30,555£30,698£30,845£31,014£153,561
Profit Before Tax£9,054£9,542£10,401£11,282£12,376£52,655
Profit After Tax £7,334£7,729£8,425£9,138£10,025£42,650
Change In Property Value£6£6£12,350£22,045£29,336£63,744
Net Return£7,340£7,735£20,775£31,183£39,361£106,394
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%