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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,084£18,355£18,814£19,284£19,863£94,401
Total Expenses£15,217£15,297£15,393£15,490£15,597£76,995
Profit Before Tax£2,867£3,058£3,421£3,794£4,266£17,406
Profit After Tax £2,322£2,477£2,771£3,073£3,455£14,099
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£2,325£2,480£8,371£13,070£16,757£43,003
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%50%