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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,664£20,974£21,498£22,036£22,697£107,869
Total Expenses£17,374£17,465£17,574£17,685£17,807£87,906
Profit Before Tax£3,290£3,508£3,924£4,351£4,890£19,963
Profit After Tax £2,665£2,842£3,179£3,524£3,961£16,170
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£2,668£2,845£9,579£14,948£19,163£49,203
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%