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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,396£18,672£19,139£19,617£20,206£96,030
Total Expenses£15,247£15,323£15,415£15,509£15,612£77,105
Profit Before Tax£3,149£3,349£3,724£4,109£4,594£18,924
Profit After Tax £2,551£2,713£3,017£3,328£3,721£15,329
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£2,554£2,716£8,717£13,503£17,260£44,749
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%