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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£13,746£13,813£13,893£13,974£14,062£69,488
Profit Before Tax£558£705£989£1,280£1,649£5,181
Profit After Tax £452£571£801£1,037£1,336£4,197
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£455£574£6,001£10,319£13,688£31,036
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%8%13%17%39%