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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,192£45,870£47,017£48,192£49,638£235,908
Total Expenses£38,166£38,369£38,609£38,856£39,126£193,125
Profit Before Tax£7,026£7,501£8,407£9,336£10,512£42,783
Profit After Tax £5,691£6,076£6,810£7,562£8,515£34,654
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£5,698£6,083£20,810£32,553£41,770£106,914
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%46%