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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,236£10,390£10,649£10,916£11,243£53,433
Total Expenses£9,372£9,433£9,502£9,572£9,648£47,527
Profit Before Tax£864£957£1,147£1,343£1,595£5,907
Profit After Tax £700£775£929£1,088£1,292£4,784
Change In Property Value£1,600£1,616£4,896£6,724£7,868£22,705
Net Return£2,300£2,391£5,826£7,812£9,160£27,489
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)5%5%12%16%19%56%