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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,740£16,991£17,416£17,851£18,387£87,385
Total Expenses£15,575£15,646£15,731£15,818£15,915£78,684
Profit Before Tax£1,165£1,345£1,685£2,033£2,472£8,701
Profit After Tax £944£1,090£1,365£1,647£2,002£7,048
Change In Property Value£5,999£6,119£12,483£16,228£17,039£57,867
Net Return£6,943£7,209£13,847£17,874£19,041£64,915
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)7%8%15%19%20%69%