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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,500£22,837£23,408£23,994£24,713£117,453
Total Expenses£22,104£22,184£22,284£22,386£22,501£111,457
Profit Before Tax£396£654£1,125£1,608£2,213£5,996
Profit After Tax £321£530£911£1,302£1,792£4,857
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£325£534£9,911£17,368£23,171£51,309
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%16%35%