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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,204£64,152£65,756£67,400£69,422£329,933
Total Expenses£47,158£47,299£47,502£47,710£47,955£237,624
Profit Before Tax£16,046£16,853£18,254£19,690£21,467£92,310
Profit After Tax £12,997£13,651£14,786£15,949£17,388£74,771
Change In Property Value£10£10£19,578£34,947£46,504£101,049
Net Return£13,007£13,661£34,364£50,896£63,893£175,820
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%