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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,384£52,155£53,459£54,795£56,439£268,231
Total Expenses£40,267£40,390£40,563£40,741£40,948£202,910
Profit Before Tax£11,117£11,765£12,895£14,054£15,491£65,322
Profit After Tax £9,005£9,529£10,445£11,384£12,548£52,911
Change In Property Value£8£8£16,700£29,810£39,669£86,196
Net Return£9,013£9,538£27,145£41,194£52,216£139,107
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%50%