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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,204£12,387£12,697£13,014£13,405£63,707
Total Expenses£11,155£11,220£11,294£11,369£11,451£56,489
Profit Before Tax£1,049£1,167£1,403£1,645£1,954£7,218
Profit After Tax £849£946£1,137£1,332£1,582£5,846
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£5,849£6,071£10,592£13,409£15,482£51,403
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)10%10%17%22%25%84%