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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,924£49,658£50,899£52,172£53,737£255,390
Total Expenses£35,439£35,558£35,725£35,896£36,095£178,713
Profit Before Tax£13,485£14,100£15,174£16,276£17,642£76,677
Profit After Tax £10,923£11,421£12,291£13,183£14,290£62,108
Change In Property Value£7£7£14,390£25,687£34,182£74,273
Net Return£10,930£11,428£26,681£38,870£48,471£136,381
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)5%5%11%16%20%57%