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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,248£25,627£26,267£26,924£27,732£131,798
Total Expenses£20,177£20,260£20,367£20,477£20,600£101,882
Profit Before Tax£5,071£5,366£5,900£6,447£7,131£29,916
Profit After Tax £4,108£4,347£4,779£5,222£5,776£24,232
Change In Property Value£4£4£7,890£14,084£18,742£40,724
Net Return£4,112£4,351£12,669£19,306£24,518£64,956
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%