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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£74,100£75,211£77,092£79,019£81,390£386,812
Total Expenses£65,947£66,104£66,335£66,572£66,851£331,809
Profit Before Tax£8,153£9,107£10,757£12,447£14,538£55,003
Profit After Tax £6,604£7,377£8,713£10,082£11,776£44,553
Change In Property Value£14£14£28,501£50,874£67,698£147,101
Net Return£6,618£7,391£37,214£60,956£79,474£191,653
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%7%12%16%37%