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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,216£24,579£25,194£25,824£26,598£126,411
Total Expenses£18,796£18,866£18,960£19,056£19,165£94,843
Profit Before Tax£5,420£5,713£6,234£6,768£7,433£31,567
Profit After Tax £4,390£4,627£5,049£5,482£6,021£25,570
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£4,394£4,631£12,549£18,870£23,836£64,280
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%54%