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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,984£7,089£7,266£7,448£7,671£36,457
Total Expenses£6,269£6,326£6,386£6,448£6,513£31,943
Profit Before Tax£715£763£880£999£1,158£4,515
Profit After Tax £579£618£713£809£938£3,657
Change In Property Value£900£909£2,754£3,783£4,426£12,771
Net Return£1,479£1,527£3,467£4,592£5,363£16,428
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)5%5%12%16%19%59%