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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,316£35,846£36,742£37,660£38,790£184,354
Total Expenses£27,432£27,531£27,664£27,799£27,955£138,382
Profit Before Tax£7,884£8,315£9,078£9,861£10,835£45,973
Profit After Tax £6,386£6,735£7,353£7,987£8,776£37,238
Change In Property Value£6£6£11,040£19,707£26,224£56,982
Net Return£6,391£6,740£18,394£27,694£35,001£94,220
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%4%10%15%19%52%