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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,092£19,378£19,863£20,359£20,970£99,663
Total Expenses£16,208£16,283£16,374£16,468£16,572£81,906
Profit Before Tax£2,884£3,095£3,488£3,891£4,398£17,757
Profit After Tax £2,336£2,507£2,826£3,152£3,563£14,383
Change In Property Value£3£3£6,200£11,067£14,727£32,001
Net Return£2,339£2,510£9,026£14,219£18,290£46,384
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%48%