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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,596£25,980£26,629£27,295£28,114£133,615
Total Expenses£20,430£20,514£20,622£20,732£20,857£103,155
Profit Before Tax£5,166£5,466£6,008£6,563£7,257£30,460
Profit After Tax £4,185£4,427£4,866£5,316£5,878£24,672
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£4,189£4,431£12,866£19,596£24,881£65,964
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%