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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£68,112£69,134£70,862£72,634£74,813£355,554
Total Expenses£54,723£54,836£55,020£55,208£55,437£275,224
Profit Before Tax£13,389£14,297£15,842£17,425£19,376£80,330
Profit After Tax £10,845£11,581£12,832£14,115£15,694£65,067
Change In Property Value£29,875£30,622£56,497£72,160£83,049£272,203
Net Return£40,720£42,203£69,329£86,274£98,744£337,270
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)10%10%16%21%23%80%