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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,072£18,343£18,802£19,272£19,850£94,338
Total Expenses£14,914£14,987£15,076£15,167£15,267£75,412
Profit Before Tax£3,158£3,356£3,726£4,105£4,582£18,926
Profit After Tax £2,558£2,718£3,018£3,325£3,712£15,330
Change In Property Value£3£3£5,599£9,994£13,300£28,899
Net Return£2,561£2,721£8,617£13,319£17,011£44,229
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%20%51%