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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,980£11,145£11,423£11,709£12,060£57,317
Total Expenses£10,011£10,077£10,151£10,228£10,309£50,776
Profit Before Tax£969£1,068£1,272£1,481£1,751£6,541
Profit After Tax £785£865£1,030£1,200£1,418£5,298
Change In Property Value£2£2£3,400£6,069£8,076£17,549
Net Return£787£867£4,430£7,269£9,495£22,847
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%9%14%18%44%