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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,992£50,742£52,010£53,311£54,910£260,965
Total Expenses£41,715£41,836£42,006£42,180£42,382£210,118
Profit Before Tax£8,277£8,906£10,005£11,131£12,528£50,847
Profit After Tax £6,705£7,214£8,104£9,016£10,148£41,186
Change In Property Value£9£9£17,500£31,238£41,569£90,325
Net Return£6,713£7,223£25,604£40,254£51,717£131,511
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%45%