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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,020£43,665£44,757£45,876£47,252£224,570
Total Expenses£32,535£32,611£32,731£32,854£33,002£163,732
Profit Before Tax£10,485£11,054£12,026£13,022£14,250£60,838
Profit After Tax £8,493£8,954£9,741£10,548£11,543£49,279
Change In Property Value£7£7£13,980£24,955£33,208£72,157
Net Return£8,500£8,961£23,721£35,503£44,750£121,436
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%