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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,564£21,887£22,435£22,996£23,685£112,567
Total Expenses£18,043£18,121£18,219£18,319£18,430£91,131
Profit Before Tax£3,521£3,766£4,216£4,677£5,255£21,436
Profit After Tax £2,852£3,051£3,415£3,788£4,257£17,363
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£2,856£3,054£10,415£16,284£20,884£53,493
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%15%19%48%