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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,600£46,284£47,441£48,627£50,086£238,038
Total Expenses£43,451£43,547£43,689£43,834£44,005£218,526
Profit Before Tax£2,149£2,737£3,752£4,793£6,081£19,512
Profit After Tax £1,740£2,217£3,039£3,883£4,925£15,805
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£1,750£2,226£22,040£37,798£50,058£113,872
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%35%