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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,664£36,199£37,104£38,032£39,172£186,171
Total Expenses£25,404£25,503£25,637£25,773£25,930£128,248
Profit Before Tax£10,260£10,696£11,467£12,258£13,242£57,923
Profit After Tax £8,311£8,663£9,288£9,929£10,726£46,918
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£8,316£8,668£19,289£27,779£34,480£98,532
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)5%5%12%17%21%60%