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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,140£49,877£51,124£52,402£53,974£256,517
Total Expenses£42,794£43,009£43,266£43,528£43,816£216,413
Profit Before Tax£6,346£6,868£7,859£8,874£10,158£40,105
Profit After Tax £5,140£5,563£6,365£7,188£8,228£32,485
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£5,148£5,571£22,366£35,749£46,234£115,068
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%17%43%