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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,352£38,927£39,900£40,898£42,125£200,203
Total Expenses£29,620£29,724£29,864£30,008£30,173£149,389
Profit Before Tax£8,732£9,203£10,036£10,890£11,952£50,813
Profit After Tax £7,073£7,455£8,129£8,821£9,681£41,159
Change In Property Value£6£6£11,990£21,403£28,481£61,886
Net Return£7,079£7,461£20,120£30,224£38,162£103,044
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%