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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,684£64,639£66,255£67,912£69,949£332,439
Total Expenses£47,845£47,987£48,191£48,401£48,647£241,070
Profit Before Tax£15,839£16,653£18,064£19,511£21,302£91,369
Profit After Tax £12,830£13,489£14,632£15,804£17,255£74,009
Change In Property Value£10£10£19,900£35,522£47,270£102,712
Net Return£12,840£13,499£34,532£51,326£64,525£176,721
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%