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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,060£42,691£43,758£44,852£46,198£219,559
Total Expenses£32,292£32,401£32,551£32,704£32,882£162,831
Profit Before Tax£9,768£10,289£11,207£12,148£13,316£56,728
Profit After Tax £7,912£8,334£9,078£9,840£10,786£45,950
Change In Property Value£7£7£13,150£23,473£31,236£67,873
Net Return£7,918£8,341£22,228£33,313£42,022£113,823
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%