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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,672£31,132£31,910£32,708£33,689£160,112
Total Expenses£24,423£24,527£24,658£24,793£24,945£123,346
Profit Before Tax£6,249£6,606£7,252£7,915£8,745£36,766
Profit After Tax £5,062£5,350£5,874£6,411£7,083£29,781
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£5,067£5,355£15,374£23,369£29,649£78,814
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%