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£26,479£26,607£26,762£26,920£27,095£133,864
Profit Before Tax£4,229£4,561£5,186£5,826£6,634£26,436
Profit After Tax £3,425£3,695£4,200£4,719£5,374£21,413
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£3,430£3,700£14,201£22,570£29,127£73,027
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%