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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,276£33,775£34,620£35,485£36,550£173,705
Total Expenses£25,959£26,055£26,182£26,312£26,461£130,969
Profit Before Tax£7,317£7,721£8,438£9,173£10,088£42,736
Profit After Tax £5,927£6,254£6,834£7,430£8,171£34,617
Change In Property Value£5£5£10,400£18,564£24,704£53,679
Net Return£5,932£6,259£17,235£25,994£32,875£88,295
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%