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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,432£24,798£25,418£26,054£26,836£127,538
Total Expenses£18,694£18,742£18,815£18,890£18,978£94,120
Profit Before Tax£5,738£6,056£6,603£7,164£7,857£33,419
Profit After Tax £4,648£4,905£5,349£5,803£6,364£27,069
Change In Property Value£4£4£7,940£14,173£18,860£40,982
Net Return£4,652£4,909£13,289£19,976£25,225£68,051
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%53%