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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,975£20,475£21,089£100,227
Total Expenses£17,013£17,088£17,179£17,273£17,377£85,930
Profit Before Tax£2,187£2,400£2,796£3,202£3,712£14,297
Profit After Tax £1,772£1,944£2,265£2,593£3,006£11,581
Change In Property Value£9,900£10,197£19,255£22,161£23,491£85,004
Net Return£11,672£12,141£21,520£24,754£26,497£96,585
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%12%21%24%25%93%