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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,420£24,786£25,406£26,041£26,822£127,476
Total Expenses£19,122£19,204£19,309£19,417£19,537£96,590
Profit Before Tax£5,298£5,582£6,097£6,624£7,285£30,886
Profit After Tax £4,292£4,521£4,938£5,366£5,901£25,018
Change In Property Value£4£4£7,400£13,209£17,578£38,195
Net Return£4,295£4,525£12,338£18,575£23,479£63,212
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%54%