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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,456£18,733£19,201£19,681£20,272£96,343
Total Expenses£14,248£14,287£14,345£14,404£14,474£71,758
Profit Before Tax£4,208£4,446£4,856£5,277£5,798£24,585
Profit After Tax £3,408£3,601£3,934£4,275£4,696£19,914
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£3,411£3,604£9,934£14,985£18,949£50,883
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%11%16%20%54%