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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,224£34,737£35,606£36,496£37,591£178,654
Total Expenses£30,450£30,639£30,855£31,076£31,313£154,334
Profit Before Tax£3,774£4,098£4,751£5,420£6,278£24,320
Profit After Tax £3,057£3,319£3,848£4,390£5,085£19,699
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£3,062£3,325£14,448£23,312£30,264£74,410
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%8%13%17%43%