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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,304£11,474£11,760£12,054£12,416£59,008
Total Expenses£10,073£10,136£10,208£10,281£10,360£51,060
Profit Before Tax£1,231£1,337£1,552£1,773£2,056£7,949
Profit After Tax £997£1,083£1,257£1,436£1,665£6,439
Change In Property Value£2£2£3,500£6,248£8,314£18,065
Net Return£998£1,085£4,757£7,684£9,979£24,503
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%