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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,032£22,362£22,922£23,495£24,199£115,010
Total Expenses£19,478£19,557£19,656£19,757£19,870£98,319
Profit Before Tax£2,554£2,805£3,266£3,737£4,329£16,691
Profit After Tax £2,069£2,272£2,645£3,027£3,507£13,520
Change In Property Value£5,775£5,862£13,882£18,473£21,450£65,442
Net Return£7,844£8,134£16,527£21,501£24,956£78,962
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)6%7%13%17%20%64%