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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,900£34,408£35,269£36,150£37,235£176,963
Total Expenses£28,627£28,780£28,960£29,145£29,348£144,860
Profit Before Tax£5,273£5,629£6,308£7,005£7,887£32,102
Profit After Tax £4,271£4,559£5,110£5,674£6,389£26,003
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£4,276£4,565£15,610£24,417£31,330£80,198
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%