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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,664£20,974£21,498£22,036£22,697£107,869
Total Expenses£17,862£17,965£18,084£18,205£18,338£90,454
Profit Before Tax£2,802£3,009£3,415£3,830£4,359£17,415
Profit After Tax £2,269£2,438£2,766£3,103£3,531£14,106
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£2,272£2,441£9,166£14,527£18,733£47,139
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%19%47%