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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,284£56,113£57,516£58,954£60,723£288,590
Total Expenses£47,262£47,483£47,753£48,029£48,335£238,863
Profit Before Tax£8,022£8,630£9,763£10,925£12,388£49,727
Profit After Tax £6,498£6,990£7,908£8,849£10,034£40,279
Change In Property Value£9£9£17,999£32,129£42,754£92,901
Net Return£6,507£6,999£25,907£40,978£52,789£133,180
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%17%44%