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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£67,800£68,817£70,537£72,301£74,470£353,925
Total Expenses£55,718£55,987£56,315£56,651£57,023£281,695
Profit Before Tax£12,082£12,830£14,222£15,650£17,446£72,231
Profit After Tax £9,787£10,392£11,520£12,676£14,132£58,507
Change In Property Value£11£11£21,000£37,486£49,883£108,390
Net Return£9,797£10,403£32,520£50,162£64,014£166,897
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%