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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,420£49,146£50,375£51,634£53,183£252,759
Total Expenses£40,452£40,660£40,908£41,162£41,442£204,625
Profit Before Tax£7,968£8,487£9,467£10,472£11,741£48,134
Profit After Tax £6,454£6,874£7,668£8,482£9,510£38,989
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£6,461£6,882£22,668£35,258£45,141£116,410
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%