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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,016£20,316£20,824£21,345£21,985£104,486
Total Expenses£18,370£18,411£18,473£18,536£18,610£92,400
Profit Before Tax£1,646£1,905£2,351£2,809£3,375£12,087
Profit After Tax £1,334£1,543£1,905£2,275£2,734£9,790
Change In Property Value£9,999£10,249£18,909£24,151£27,795£91,103
Net Return£11,332£11,792£20,814£26,426£30,529£100,893
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)9%9%16%21%24%79%