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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£59,124£60,011£61,511£63,049£64,940£308,635
Total Expenses£50,563£50,698£50,891£51,088£51,320£254,560
Profit Before Tax£8,561£9,313£10,620£11,961£13,620£54,075
Profit After Tax £6,934£7,544£8,603£9,688£11,032£43,801
Change In Property Value£11£11£21,500£38,378£51,071£110,971
Net Return£6,945£7,554£30,103£48,066£62,103£154,772
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%17%42%