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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£110,772£112,434£115,244£118,126£121,669£578,245
Total Expenses£82,167£82,599£83,129£83,671£84,272£415,838
Profit Before Tax£28,605£29,834£32,115£34,455£37,397£162,407
Profit After Tax £23,170£24,166£26,014£27,908£30,292£131,550
Change In Property Value£37,500£38,438£70,917£90,577£104,246£341,678
Net Return£60,670£62,603£96,931£118,485£134,538£473,227
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)11%12%18%22%25%87%