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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,796£45,468£46,605£47,770£49,203£233,841
Total Expenses£34,252£34,365£34,522£34,682£34,868£172,690
Profit Before Tax£10,544£11,103£12,083£13,087£14,335£61,151
Profit After Tax £8,541£8,993£9,787£10,601£11,611£49,533
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£8,548£9,000£23,787£35,591£44,866£121,793
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%