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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,756£19,037£19,513£20,001£20,601£97,909
Total Expenses£18,754£18,828£18,918£19,011£19,114£94,625
Profit Before Tax£2£209£595£990£1,487£3,284
Profit After Tax £2£170£482£802£1,205£2,660
Change In Property Value£13,125£13,584£22,094£25,428£26,954£101,185
Net Return£13,127£13,754£22,576£26,230£28,159£103,846
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)11%11%19%22%24%87%