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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,400£32,886£33,708£34,551£35,587£169,132
Total Expenses£23,887£23,982£24,107£24,235£24,381£120,593
Profit Before Tax£8,513£8,904£9,601£10,316£11,206£48,540
Profit After Tax £6,895£7,212£7,777£8,356£9,077£39,317
Change In Property Value£5£5£9,400£16,779£22,329£48,517
Net Return£6,900£7,217£17,177£25,135£31,405£87,835
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)5%5%11%16%21%57%