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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,016£29,451£30,188£30,942£31,870£151,467
Total Expenses£25,533£25,622£25,739£25,858£25,994£128,745
Profit Before Tax£3,483£3,829£4,449£5,084£5,877£22,722
Profit After Tax £2,822£3,102£3,604£4,118£4,760£18,405
Change In Property Value£10,400£10,608£21,640£28,132£29,539£100,320
Net Return£13,222£13,710£25,244£32,251£34,299£118,725
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%15%19%20%70%