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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,904£36,443£37,354£38,287£39,436£187,424
Total Expenses£27,412£27,512£27,646£27,783£27,940£138,292
Profit Before Tax£8,492£8,931£9,708£10,505£11,496£49,132
Profit After Tax £6,879£7,234£7,864£8,509£9,312£39,797
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£6,884£7,240£18,864£28,144£35,441£96,573
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%16%20%53%