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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,556£45,447£46,583£47,748£48,942£233,276
Total Expenses£36,786£36,989£37,209£37,435£37,660£186,080
Profit Before Tax£7,770£8,458£9,374£10,313£11,282£47,196
Profit After Tax £6,293£6,851£7,593£8,354£9,138£38,229
Change In Property Value£13,800£14,076£28,715£37,330£43,116£137,036
Net Return£20,093£20,927£36,308£45,683£52,254£175,265
Return From Rental Income (%)1%2%2%2%2%8%
Total Net Return (%)4%5%8%10%12%39%