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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,788£35,310£36,193£37,097£38,210£181,598
Total Expenses£27,102£27,200£27,331£27,465£27,619£136,717
Profit Before Tax£7,686£8,110£8,861£9,632£10,591£44,881
Profit After Tax £6,226£6,569£7,178£7,802£8,579£36,353
Change In Property Value£5£5£10,900£19,457£25,892£56,260
Net Return£6,231£6,575£18,078£27,259£34,470£92,613
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%