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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,772£42,399£43,459£44,545£45,881£218,055
Total Expenses£31,569£31,678£31,827£31,979£32,156£159,209
Profit Before Tax£10,203£10,721£11,632£12,566£13,726£58,847
Profit After Tax £8,264£8,684£9,422£10,178£11,118£47,666
Change In Property Value£6£6£12,800£22,848£30,405£66,066
Net Return£8,271£8,690£22,222£33,027£41,523£113,732
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%16%20%54%