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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,336£21,656£22,197£22,752£23,435£111,377
Total Expenses£16,631£16,709£16,806£16,906£17,017£84,069
Profit Before Tax£4,705£4,947£5,391£5,847£6,418£27,308
Profit After Tax £3,811£4,007£4,367£4,736£5,199£22,119
Change In Property Value£9,450£9,734£18,380£21,154£22,423£81,140
Net Return£13,261£13,740£22,747£25,890£27,622£103,260
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%