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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,700£36,235£37,141£38,070£39,212£186,359
Total Expenses£26,399£26,499£26,632£26,769£26,926£133,226
Profit Before Tax£9,301£9,737£10,509£11,301£12,286£53,133
Profit After Tax £7,534£7,887£8,512£9,154£9,952£43,038
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£7,539£7,892£19,012£27,896£34,893£97,233
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%56%