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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,128£19,415£19,900£20,398£21,010£99,851
Total Expenses£15,776£15,850£15,942£16,035£16,139£79,742
Profit Before Tax£3,352£3,565£3,958£4,362£4,870£20,108
Profit After Tax £2,715£2,887£3,206£3,534£3,945£16,288
Change In Property Value£3£3£5,980£10,675£14,205£30,865
Net Return£2,718£2,890£9,186£14,208£18,150£47,153
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%51%