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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,560£35,078£35,955£36,854£37,960£180,408
Total Expenses£26,881£26,978£27,109£27,243£27,396£135,607
Profit Before Tax£7,680£8,100£8,846£9,611£10,564£44,801
Profit After Tax £6,220£6,561£7,166£7,785£8,557£36,289
Change In Property Value£5£5£10,800£19,278£25,654£55,743
Net Return£6,226£6,566£17,966£27,064£34,211£92,032
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%4%10%15%19%52%