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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,952£63,896£65,494£67,131£69,145£328,618
Total Expenses£51,773£52,024£52,330£52,643£52,989£261,759
Profit Before Tax£11,179£11,872£13,164£14,488£16,156£66,859
Profit After Tax £9,055£9,617£10,663£11,736£13,086£54,156
Change In Property Value£10£10£19,500£34,808£46,320£100,648
Net Return£9,064£9,626£30,163£46,544£59,406£154,804
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%