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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,460£11,632£11,923£12,221£12,587£59,823
Total Expenses£9,573£9,637£9,709£9,782£9,862£48,562
Profit Before Tax£1,887£1,995£2,214£2,439£2,726£11,260
Profit After Tax £1,528£1,616£1,793£1,975£2,208£9,121
Change In Property Value£2£2£3,240£5,784£7,696£16,723
Net Return£1,530£1,618£5,034£7,759£9,904£25,844
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%16%20%52%