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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,900£34,408£35,269£36,150£37,235£176,963
Total Expenses£25,839£25,927£26,048£26,172£26,315£130,302
Profit Before Tax£8,061£8,481£9,220£9,978£10,920£46,660
Profit After Tax £6,529£6,870£7,469£8,083£8,845£37,795
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£6,534£6,875£17,969£26,825£33,787£91,990
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%16%20%53%