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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,912£13,106£13,433£13,769£14,182£67,402
Total Expenses£11,574£11,648£11,731£11,816£11,907£58,676
Profit Before Tax£1,338£1,458£1,703£1,953£2,275£8,727
Profit After Tax £1,084£1,181£1,379£1,582£1,843£7,069
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£1,086£1,183£5,379£8,722£11,344£27,714
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%45%