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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,792£49,524£50,762£52,031£53,592£254,701
Total Expenses£36,536£36,655£36,822£36,993£37,192£184,199
Profit Before Tax£12,256£12,868£13,940£15,038£16,400£70,502
Profit After Tax £9,927£10,423£11,291£12,181£13,284£57,107
Change In Property Value£7£7£14,950£26,686£35,512£77,163
Net Return£9,935£10,431£26,242£38,867£48,796£134,270
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%10%16%20%54%