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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,656£19,951£20,450£20,961£21,590£102,607
Total Expenses£16,962£17,044£17,143£17,245£17,357£85,750
Profit Before Tax£2,694£2,907£3,306£3,716£4,233£16,857
Profit After Tax £2,182£2,355£2,678£3,010£3,429£13,654
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£2,186£2,358£9,078£14,434£18,631£46,687
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%19%46%