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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,244£23,593£24,182£24,787£25,531£121,337
Total Expenses£20,920£21,054£21,206£21,361£21,527£106,070
Profit Before Tax£2,324£2,538£2,976£3,426£4,003£15,267
Profit After Tax £1,882£2,056£2,411£2,775£3,243£12,366
Change In Property Value£4£4£7,200£12,852£17,103£37,162
Net Return£1,886£2,060£9,611£15,627£20,345£49,529
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%43%