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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,316£35,846£36,742£37,660£38,790£184,354
Total Expenses£30,377£30,522£30,699£30,879£31,078£153,555
Profit Before Tax£4,939£5,323£6,043£6,781£7,712£30,800
Profit After Tax £4,001£4,312£4,895£5,493£6,247£24,948
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£4,007£4,318£16,395£26,021£33,564£84,304
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%44%