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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,000£70,035£71,786£73,581£75,788£360,189
Total Expenses£53,026£53,141£53,327£53,518£53,749£266,761
Profit Before Tax£15,974£16,894£18,459£20,063£22,039£93,428
Profit After Tax £12,939£13,684£14,952£16,251£17,852£75,677
Change In Property Value£11,500£11,615£35,193£48,332£56,549£163,190
Net Return£24,439£25,299£50,145£64,583£74,400£238,867
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)6%6%12%16%18%59%