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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,368£47,064£48,240£49,446£50,929£242,047
Total Expenses£32,426£32,541£32,702£32,866£33,057£163,592
Profit Before Tax£13,942£14,522£15,538£16,580£17,872£78,455
Profit After Tax £11,293£11,763£12,586£13,430£14,477£63,549
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£11,300£11,770£25,586£36,635£45,356£130,648
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)5%5%12%17%21%60%