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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,256£26,650£27,316£27,999£28,839£137,060
Total Expenses£23,955£24,006£24,083£24,162£24,257£120,464
Profit Before Tax£2,301£2,644£3,233£3,837£4,582£16,596
Profit After Tax £1,864£2,142£2,619£3,108£3,711£13,443
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£1,869£2,147£13,119£21,850£28,653£67,638
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%