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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£22,551£22,631£22,733£22,836£22,953£113,704
Profit Before Tax£453£718£1,200£1,695£2,314£6,380
Profit After Tax £367£581£972£1,373£1,875£5,168
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£372£586£10,172£17,795£23,728£52,653
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%16%35%