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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,704£29,135£29,863£30,609£31,528£149,839
Total Expenses£24,511£24,641£24,795£24,953£25,126£124,027
Profit Before Tax£4,193£4,493£5,067£5,656£6,402£25,812
Profit After Tax £3,396£3,640£4,105£4,582£5,186£20,908
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£3,401£3,644£13,105£20,647£26,564£67,360
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%18%46%