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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,456£37,003£37,928£38,876£40,042£190,305
Total Expenses£30,926£30,992£31,096£31,201£31,329£155,544
Profit Before Tax£5,530£6,010£6,832£7,675£8,714£34,761
Profit After Tax £4,479£4,868£5,534£6,216£7,058£28,156
Change In Property Value£6,750£6,818£20,657£28,369£33,192£95,785
Net Return£11,229£11,686£26,191£34,585£40,250£123,941
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)5%5%12%15%18%55%