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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,464£22,801£23,371£23,955£24,674£117,265
Total Expenses£17,228£17,273£17,341£17,410£17,493£86,744
Profit Before Tax£5,236£5,528£6,030£6,545£7,181£30,521
Profit After Tax £4,241£4,478£4,885£5,302£5,817£24,722
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£4,245£4,481£12,185£18,332£23,157£62,400
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%54%