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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,624£21,948£22,497£23,059£23,751£112,880
Total Expenses£16,754£16,816£16,899£16,983£17,080£84,532
Profit Before Tax£4,870£5,132£5,598£6,076£6,671£28,348
Profit After Tax £3,945£4,157£4,535£4,922£5,403£22,962
Change In Property Value£3£3£6,700£11,960£15,915£34,582
Net Return£3,948£4,161£11,235£16,881£21,318£57,544
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%