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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,980£56,820£58,240£59,696£61,487£292,223
Total Expenses£42,314£42,444£42,629£42,818£43,040£213,244
Profit Before Tax£13,666£14,376£15,612£16,878£18,447£78,979
Profit After Tax £11,070£11,645£12,645£13,671£14,942£63,973
Change In Property Value£9£9£17,500£31,238£41,569£90,325
Net Return£11,079£11,653£30,146£44,909£56,511£154,298
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%