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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,364£20,669£21,186£21,716£22,367£106,303
Total Expenses£18,518£18,594£18,689£18,786£18,894£93,480
Profit Before Tax£1,846£2,075£2,497£2,930£3,474£12,822
Profit After Tax £1,495£1,681£2,023£2,373£2,814£10,386
Change In Property Value£7,300£7,446£15,190£19,747£20,734£70,417
Net Return£8,795£9,127£17,213£22,120£23,548£80,803
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)8%8%15%19%20%70%