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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,508£36,041£36,942£37,865£39,001£185,357
Total Expenses£28,572£28,699£28,858£29,020£29,202£144,351
Profit Before Tax£6,936£7,342£8,084£8,845£9,799£41,005
Profit After Tax £5,618£5,947£6,548£7,164£7,937£33,214
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£5,624£5,952£17,548£26,800£34,066£89,990
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%