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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,148£29,585£30,325£31,083£32,015£152,157
Total Expenses£26,736£26,826£26,943£27,062£27,198£134,765
Profit Before Tax£2,412£2,759£3,382£4,021£4,817£17,391
Profit After Tax £1,954£2,235£2,740£3,257£3,902£14,087
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£1,959£2,241£13,740£22,892£30,031£70,863
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%