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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,728£53,519£54,857£56,228£57,915£275,247
Total Expenses£42,472£42,563£42,707£42,855£43,035£213,632
Profit Before Tax£10,256£10,956£12,150£13,373£14,880£61,615
Profit After Tax £8,307£8,874£9,841£10,832£12,053£49,908
Change In Property Value£9,250£9,343£28,308£38,876£45,485£131,261
Net Return£17,557£18,217£38,149£49,708£57,538£181,169
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)6%6%12%16%18%58%