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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,084£18,355£18,814£19,284£19,863£94,401
Total Expenses£15,054£15,131£15,222£15,316£15,420£76,144
Profit Before Tax£3,030£3,225£3,592£3,968£4,443£18,257
Profit After Tax £2,454£2,612£2,909£3,214£3,599£14,788
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£2,457£2,615£8,509£13,210£16,901£43,692
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%