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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,824£26,211£26,867£27,538£28,364£134,805
Total Expenses£23,145£23,292£23,458£23,629£23,811£117,336
Profit Before Tax£2,679£2,919£3,408£3,910£4,553£17,469
Profit After Tax £2,170£2,365£2,761£3,167£3,688£14,150
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£2,174£2,369£10,761£17,447£22,691£55,441
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%43%