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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,856£28,552£29,266£30,144£143,261
Total Expenses£24,317£24,467£24,638£24,812£25,001£123,235
Profit Before Tax£3,127£3,389£3,914£4,454£5,143£20,027
Profit After Tax £2,533£2,745£3,171£3,607£4,166£16,222
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£2,537£2,749£11,671£18,780£24,357£60,094
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%44%