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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,939£19,412£19,995£95,027
Total Expenses£17,707£17,780£17,869£17,960£18,061£89,377
Profit Before Tax£497£697£1,070£1,452£1,934£5,650
Profit After Tax £403£565£867£1,176£1,566£4,577
Change In Property Value£8,750£8,969£16,547£21,135£24,324£79,725
Net Return£9,153£9,533£17,414£22,311£25,890£84,301
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)8%9%16%20%23%76%