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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,428£62,349£63,908£65,506£67,471£320,662
Total Expenses£52,460£52,705£53,003£53,309£53,647£265,123
Profit Before Tax£8,968£9,645£10,905£12,197£13,824£55,539
Profit After Tax £7,264£7,812£8,833£9,880£11,198£44,987
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£7,274£7,822£28,833£45,580£58,705£148,215
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%8%13%17%43%