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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£73,056£74,152£76,006£77,906£80,243£381,362
Total Expenses£63,549£63,670£63,866£64,067£64,312£319,464
Profit Before Tax£9,507£10,482£12,139£13,839£15,931£61,898
Profit After Tax £7,701£8,490£9,833£11,209£12,904£50,138
Change In Property Value£14£14£28,101£50,160£66,748£145,036
Net Return£7,715£8,504£37,934£61,369£79,652£195,174
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%12%16%39%