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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,804£46,491£47,653£48,845£50,310£239,103
Total Expenses£34,988£35,102£35,262£35,425£35,614£176,390
Profit Before Tax£10,816£11,389£12,392£13,420£14,696£62,713
Profit After Tax £8,761£9,225£10,037£10,870£11,904£50,798
Change In Property Value£7£7£14,320£25,562£34,015£73,912
Net Return£8,768£9,232£24,358£36,432£45,919£124,709
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%