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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,692£16,942£17,366£17,800£18,334£87,135
Total Expenses£14,183£14,254£14,339£14,427£14,523£71,726
Profit Before Tax£2,509£2,688£3,027£3,373£3,811£15,408
Profit After Tax £2,032£2,177£2,451£2,732£3,087£12,481
Change In Property Value£3£3£5,300£9,461£12,589£27,356
Net Return£2,035£2,180£7,752£12,193£15,677£39,836
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%10%15%19%49%