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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,232£29,670£30,412£31,173£32,108£152,595
Total Expenses£23,709£23,797£23,913£24,032£24,167£119,618
Profit Before Tax£5,523£5,873£6,499£7,141£7,941£32,977
Profit After Tax £4,474£4,757£5,264£5,784£6,432£26,712
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£4,479£4,762£14,764£22,742£28,998£75,745
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%