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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,456£18,825£19,296£19,778£20,273£96,628
Total Expenses£16,430£16,479£16,536£16,596£16,656£82,697
Profit Before Tax£2,026£2,346£2,759£3,182£3,617£13,931
Profit After Tax £1,641£1,901£2,235£2,578£2,930£11,284
Change In Property Value£7,100£7,242£14,774£19,206£22,183£70,504
Net Return£8,741£9,143£17,009£21,784£25,112£81,788
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%10%19%24%28%91%