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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,200£31,668£32,460£33,271£34,269£162,868
Total Expenses£23,458£23,516£23,606£23,698£23,808£118,085
Profit Before Tax£7,743£8,152£8,854£9,573£10,461£44,783
Profit After Tax £6,271£6,603£7,172£7,754£8,473£36,274
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£6,276£6,608£17,172£25,605£32,227£87,889
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%