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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£76,284£77,428£79,364£81,348£83,789£398,213
Total Expenses£57,040£57,200£57,437£57,679£57,966£287,323
Profit Before Tax£19,244£20,228£21,927£23,669£25,823£110,890
Profit After Tax £15,588£16,385£17,761£19,172£20,916£89,821
Change In Property Value£12£12£23,900£42,662£56,771£123,358
Net Return£15,600£16,396£41,661£61,834£77,688£213,179
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%51%