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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,840£31,303£32,085£32,887£33,874£160,989
Total Expenses£24,525£24,617£24,738£24,862£25,004£123,746
Profit Before Tax£6,315£6,686£7,347£8,025£8,870£37,243
Profit After Tax £5,115£5,415£5,951£6,500£7,185£30,167
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£5,120£5,420£15,751£23,994£30,464£80,749
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%50%