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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,932£38,501£39,464£40,450£41,664£198,010
Total Expenses£29,320£29,423£29,563£29,705£29,869£147,881
Profit Before Tax£8,612£9,078£9,901£10,745£11,794£50,130
Profit After Tax £6,975£7,353£8,020£8,703£9,554£40,605
Change In Property Value£6£6£11,860£21,171£28,172£61,215
Net Return£6,981£7,359£19,880£29,874£37,725£101,819
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%