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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,816£16,053£16,455£16,866£17,372£82,562
Total Expenses£12,473£12,524£12,589£12,656£12,731£62,973
Profit Before Tax£3,343£3,530£3,866£4,210£4,641£19,589
Profit After Tax £2,708£2,859£3,131£3,410£3,759£15,867
Change In Property Value£2£2£4,900£8,747£11,639£25,291
Net Return£2,710£2,861£8,031£12,157£15,398£41,158
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%11%16%21%55%