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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,000£30,450£31,211£31,992£32,951£156,604
Total Expenses£28,297£28,353£28,440£28,529£28,636£142,256
Profit Before Tax£1,703£2,097£2,771£3,462£4,315£14,348
Profit After Tax £1,380£1,698£2,245£2,804£3,495£11,622
Change In Property Value£9,375£9,516£22,536£29,989£34,821£106,237
Net Return£10,755£11,214£24,781£32,794£38,316£117,859
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)5%5%12%16%18%57%