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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,492£58,642£60,108£61,611£63,151£301,003
Total Expenses£51,875£52,002£52,159£52,321£52,485£260,842
Profit Before Tax£5,617£6,640£7,949£9,290£10,666£40,161
Profit After Tax £4,549£5,378£6,438£7,525£8,639£32,530
Change In Property Value£23,000£23,460£47,858£62,216£71,859£228,394
Net Return£27,549£28,838£54,297£69,741£80,499£260,924
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)3%3%6%8%10%31%