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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,812£17,064£17,491£17,928£18,466£87,761
Total Expenses£15,594£15,665£15,751£15,838£15,935£78,782
Profit Before Tax£1,218£1,399£1,740£2,090£2,531£8,978
Profit After Tax £987£1,133£1,410£1,693£2,050£7,273
Change In Property Value£9,008£9,278£17,520£20,164£21,373£77,342
Net Return£9,994£10,411£18,929£21,856£23,424£84,615
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%20%23%25%90%