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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,716£32,192£32,997£33,821£34,836£165,562
Total Expenses£27,109£27,251£27,420£27,592£27,781£137,152
Profit Before Tax£4,607£4,941£5,577£6,229£7,055£28,409
Profit After Tax £3,732£4,002£4,517£5,046£5,715£23,012
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£3,737£4,007£14,518£22,896£29,468£74,626
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%46%