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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,504£27,917£28,614£29,330£30,210£143,575
Total Expenses£23,088£23,141£23,221£23,304£23,402£116,156
Profit Before Tax£4,416£4,776£5,393£6,026£6,807£27,419
Profit After Tax £3,577£3,868£4,369£4,881£5,514£22,209
Change In Property Value£5,000£5,050£15,302£21,014£24,586£70,952
Net Return£8,577£8,918£19,670£25,895£30,100£93,161
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)5%5%12%16%18%57%