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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,000£67,320£69,003£70,728£72,496£345,547
Total Expenses£56,210£56,388£56,599£56,816£57,035£283,048
Profit Before Tax£9,790£10,932£12,404£13,912£15,461£62,499
Profit After Tax £7,930£8,855£10,047£11,269£12,524£50,624
Change In Property Value£24,000£24,480£49,939£64,921£74,984£238,324
Net Return£31,930£33,335£59,986£76,190£87,507£288,948
Return From Rental Income (%)1%1%1%1%1%6%
Total Net Return (%)4%4%7%9%10%33%