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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,084£18,355£18,814£19,284£19,863£94,401
Total Expenses£14,617£14,683£14,766£14,850£14,944£73,861
Profit Before Tax£3,467£3,672£4,048£4,434£4,919£20,540
Profit After Tax £2,808£2,974£3,279£3,592£3,984£16,637
Change In Property Value£3£3£5,600£9,996£13,302£28,903
Net Return£2,811£2,977£8,879£13,588£17,286£45,541
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%16%20%53%