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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£64,992£65,967£67,616£69,306£71,386£339,267
Total Expenses£56,593£56,702£56,878£57,058£57,276£284,506
Profit Before Tax£8,399£9,265£10,738£12,249£14,109£54,761
Profit After Tax £6,803£7,505£8,698£9,922£11,429£44,356
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£6,816£7,517£33,699£54,547£70,813£173,392
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%12%16%39%