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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,708£31,169£31,948£32,747£33,729£160,300
Total Expenses£26,808£26,944£27,106£27,271£27,453£135,582
Profit Before Tax£3,900£4,225£4,842£5,475£6,276£24,718
Profit After Tax £3,159£3,422£3,922£4,435£5,084£20,022
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£3,164£3,427£13,922£22,285£28,838£71,636
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%44%