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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,912£16,310£16,718£17,135£81,675
Total Expenses£13,876£13,953£14,035£14,120£14,205£70,188
Profit Before Tax£1,725£1,959£2,274£2,597£2,931£11,487
Profit After Tax £1,397£1,587£1,842£2,104£2,374£9,304
Change In Property Value£7,800£8,034£13,792£17,378£18,420£65,423
Net Return£9,197£9,621£15,634£19,481£20,794£74,728
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)10%11%17%22%23%84%