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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,772£8,904£9,126£9,354£9,635£45,791
Total Expenses£8,432£8,491£8,556£8,623£8,693£42,795
Profit Before Tax£340£413£570£732£941£2,996
Profit After Tax £276£334£462£593£763£2,427
Change In Property Value£3,500£3,588£6,619£8,454£9,730£31,890
Net Return£3,776£3,922£7,081£9,046£10,492£34,317
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)9%9%16%21%24%80%