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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,568£23,922£24,520£25,133£25,887£123,028
Total Expenses£19,710£19,812£19,933£20,057£20,194£99,706
Profit Before Tax£3,858£4,110£4,586£5,075£5,692£23,322
Profit After Tax £3,125£3,329£3,715£4,111£4,611£18,891
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£3,128£3,333£11,015£17,142£21,951£56,569
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%49%