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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,240£55,054£56,430£57,841£59,576£283,140
Total Expenses£46,751£47,016£47,326£47,642£47,987£236,722
Profit Before Tax£7,489£8,037£9,104£10,198£11,589£46,418
Profit After Tax £6,066£6,510£7,374£8,261£9,387£37,599
Change In Property Value£8£8£16,800£29,989£39,906£86,712
Net Return£6,074£6,519£24,175£38,249£49,294£124,311
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%17%44%