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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,732£70,778£72,547£74,361£76,592£364,010
Total Expenses£57,295£57,572£57,909£58,254£58,637£289,667
Profit Before Tax£12,437£13,206£14,638£16,107£17,955£74,343
Profit After Tax £10,074£10,697£11,857£13,046£14,544£60,218
Change In Property Value£11£11£21,600£38,557£51,308£111,487
Net Return£10,085£10,708£33,457£51,603£65,852£171,705
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%