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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,216£24,579£25,194£25,824£26,598£126,411
Total Expenses£20,000£20,098£20,218£20,340£20,475£101,130
Profit Before Tax£4,216£4,481£4,976£5,484£6,123£25,281
Profit After Tax £3,415£3,630£4,031£4,442£4,960£20,477
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£3,419£3,633£11,531£17,830£22,775£59,188
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%