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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£74,892£76,015£77,916£79,864£82,260£390,946
Total Expenses£56,208£56,383£56,631£56,884£57,182£283,287
Profit Before Tax£18,684£19,633£21,285£22,979£25,078£107,659
Profit After Tax £15,134£15,903£17,241£18,613£20,313£87,204
Change In Property Value£12£12£23,200£41,413£55,109£119,745
Net Return£15,145£15,914£40,442£60,026£75,422£206,949
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%51%