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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,480£18,757£19,226£19,707£20,298£96,468
Total Expenses£15,751£15,824£15,914£16,006£16,108£79,603
Profit Before Tax£2,730£2,933£3,312£3,701£4,190£16,866
Profit After Tax £2,211£2,376£2,683£2,998£3,394£13,661
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£2,214£2,379£8,683£13,708£17,646£44,630
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%48%