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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,948£22,277£22,834£23,405£24,107£114,572
Total Expenses£18,379£18,474£18,588£18,704£18,832£92,977
Profit Before Tax£3,569£3,803£4,246£4,701£5,275£21,594
Profit After Tax £2,891£3,080£3,440£3,808£4,273£17,492
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£2,894£3,084£10,240£15,946£20,426£52,589
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%