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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,140£19,427£19,913£20,411£21,023£99,913
Total Expenses£16,617£16,710£16,818£16,930£17,050£84,124
Profit Before Tax£2,524£2,717£3,094£3,481£3,972£15,789
Profit After Tax £2,044£2,201£2,507£2,820£3,218£12,789
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£2,047£2,204£8,507£13,530£17,470£43,758
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%19%47%