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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,168£15,396£15,780£16,175£16,660£79,179
Total Expenses£12,855£12,925£13,006£13,090£13,182£65,058
Profit Before Tax£2,313£2,471£2,774£3,085£3,479£14,121
Profit After Tax £1,873£2,001£2,247£2,499£2,818£11,438
Change In Property Value£2£2£4,699£8,388£11,162£24,254
Net Return£1,876£2,004£6,946£10,887£13,979£35,691
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%20%50%