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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,016£20,316£20,824£21,345£21,985£104,486
Total Expenses£15,154£15,203£15,273£15,343£15,426£76,399
Profit Before Tax£4,862£5,113£5,552£6,001£6,559£28,087
Profit After Tax £3,938£4,141£4,497£4,861£5,313£22,751
Change In Property Value£3£3£6,200£11,067£14,727£32,001
Net Return£3,941£4,144£10,697£15,928£20,040£54,752
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%21%56%