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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,000£54,810£56,180£57,585£59,312£281,887
Total Expenses£39,624£39,716£39,864£40,015£40,199£199,418
Profit Before Tax£14,376£15,094£16,316£17,569£19,113£82,469
Profit After Tax £11,645£12,226£13,216£14,231£15,482£66,800
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£11,653£12,234£30,216£44,577£55,863£154,544
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%54%