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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,476£31,948£32,747£33,566£34,572£164,309
Total Expenses£23,559£23,631£23,734£23,839£23,963£118,726
Profit Before Tax£7,917£8,317£9,013£9,726£10,610£45,583
Profit After Tax £6,413£6,737£7,301£7,878£8,594£36,922
Change In Property Value£5£5£9,750£17,404£23,160£50,324
Net Return£6,418£6,742£17,051£25,282£31,754£87,246
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%55%