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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,664£11,839£12,135£12,438£12,811£60,888
Total Expenses£10,258£10,322£10,394£10,469£10,549£51,992
Profit Before Tax£1,406£1,517£1,741£1,970£2,263£8,896
Profit After Tax £1,139£1,229£1,410£1,595£1,833£7,206
Change In Property Value£2£2£3,575£6,382£8,492£18,452
Net Return£1,140£1,231£4,985£7,977£10,325£25,658
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%