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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,324£39,914£40,912£41,934£43,193£205,277
Total Expenses£34,300£34,405£34,548£34,694£34,862£172,809
Profit Before Tax£5,024£5,509£6,364£7,241£8,330£32,468
Profit After Tax £4,069£4,462£5,155£5,865£6,747£26,299
Change In Property Value£14,300£14,586£29,755£38,682£40,616£137,940
Net Return£18,369£19,048£34,910£44,547£47,364£164,238
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%15%19%20%69%