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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,004£32,484£33,296£34,129£35,152£167,065
Total Expenses£25,831£25,925£26,050£26,177£26,322£130,305
Profit Before Tax£6,173£6,559£7,247£7,952£8,831£36,760
Profit After Tax £5,000£5,313£5,870£6,441£7,153£29,776
Change In Property Value£5£5£10,400£18,564£24,704£53,679
Net Return£5,005£5,318£16,270£25,005£31,857£83,455
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%