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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,852£25,225£25,855£26,502£27,297£129,731
Total Expenses£20,746£20,852£20,979£21,109£21,253£104,939
Profit Before Tax£4,106£4,373£4,876£5,392£6,044£24,791
Profit After Tax £3,326£3,542£3,950£4,368£4,896£20,081
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£3,330£3,546£11,650£18,113£23,186£59,824
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%49%