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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,788£17,040£17,466£17,902£18,440£87,636
Total Expenses£14,756£14,845£14,947£15,051£15,164£74,763
Profit Before Tax£2,032£2,195£2,519£2,851£3,276£12,872
Profit After Tax £1,646£1,778£2,040£2,310£2,653£10,427
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£1,648£1,780£7,240£11,592£15,005£37,266
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%