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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,140£16,382£16,792£17,211£17,728£84,253
Total Expenses£14,442£14,533£14,636£14,742£14,856£73,209
Profit Before Tax£1,698£1,849£2,155£2,469£2,872£11,044
Profit After Tax £1,376£1,498£1,746£2,000£2,326£8,945
Change In Property Value£2£2£4,999£8,923£11,874£25,802
Net Return£1,378£1,500£6,745£10,923£14,201£34,747
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%