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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,016£38,586£39,551£40,540£41,756£198,449
Total Expenses£29,428£29,531£29,671£29,813£29,978£148,420
Profit Before Tax£8,588£9,055£9,880£10,726£11,778£50,028
Profit After Tax £6,956£7,335£8,003£8,688£9,540£40,523
Change In Property Value£6£6£11,910£21,260£28,291£61,473
Net Return£6,962£7,341£19,913£29,948£37,831£101,995
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%