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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,600£28,014£28,714£29,432£30,315£144,076
Total Expenses£21,622£21,709£21,822£21,938£22,069£109,160
Profit Before Tax£5,978£6,305£6,892£7,494£8,246£34,916
Profit After Tax £4,842£5,107£5,583£6,070£6,680£28,282
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£4,847£5,111£14,083£21,243£26,870£72,154
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%20%53%