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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,440£19,829£20,325£20,833£21,353£101,779
Total Expenses£16,799£16,884£16,976£17,071£17,166£84,895
Profit Before Tax£2,641£2,945£3,348£3,762£4,188£16,885
Profit After Tax £2,139£2,386£2,712£3,047£3,392£13,677
Change In Property Value£9,720£10,012£17,187£21,655£22,954£81,528
Net Return£11,859£12,397£19,899£24,702£26,347£95,204
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%11%17%22%23%84%