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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,516£18,794£19,264£19,745£20,338£96,656
Total Expenses£17,029£17,069£17,126£17,185£17,255£85,665
Profit Before Tax£1,487£1,725£2,137£2,560£3,082£10,991
Profit After Tax £1,204£1,397£1,731£2,073£2,497£8,903
Change In Property Value£9,249£9,480£17,491£22,339£25,711£84,269
Net Return£10,453£10,877£19,222£24,413£28,207£93,172
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)9%9%16%21%24%79%