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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,924£37,478£38,415£39,375£40,556£192,748
Total Expenses£29,497£29,599£29,735£29,875£30,036£148,743
Profit Before Tax£7,427£7,879£8,679£9,500£10,520£44,005
Profit After Tax £6,016£6,382£7,030£7,695£8,521£35,644
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£6,022£6,388£19,031£29,115£37,026£97,581
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%