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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,080£16,321£16,729£17,147£17,662£83,940
Total Expenses£13,487£13,557£13,641£13,727£13,821£68,233
Profit Before Tax£2,593£2,764£3,088£3,421£3,841£15,707
Profit After Tax £2,100£2,239£2,502£2,771£3,111£12,723
Change In Property Value£2£2£4,980£8,889£11,829£25,704
Net Return£2,103£2,241£7,482£11,660£14,941£38,427
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%