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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,096£60,997£62,522£64,085£66,008£313,709
Total Expenses£42,217£42,319£42,482£42,649£42,852£212,519
Profit Before Tax£17,879£18,679£20,040£21,436£23,156£101,190
Profit After Tax £14,482£15,130£16,233£17,363£18,756£81,964
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£14,491£15,139£34,233£49,494£61,513£174,870
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%