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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,504£27,917£28,614£29,330£30,210£143,575
Total Expenses£25,072£25,124£25,205£25,287£25,386£126,075
Profit Before Tax£2,432£2,792£3,410£4,042£4,824£17,500
Profit After Tax £1,970£2,262£2,762£3,274£3,907£14,175
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£1,976£2,267£13,762£22,910£30,036£70,951
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%