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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,308£40,913£41,935£42,984£44,273£210,413
Total Expenses£31,026£31,133£31,278£31,426£31,598£156,461
Profit Before Tax£9,282£9,780£10,658£11,557£12,675£53,952
Profit After Tax £7,518£7,922£8,633£9,361£10,267£43,701
Change In Property Value£6£6£12,600£22,491£29,930£65,034
Net Return£7,525£7,928£21,233£31,853£40,197£108,735
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%