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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,360£15,590£15,980£16,380£16,871£80,181
Total Expenses£13,058£13,127£13,209£13,293£13,385£66,071
Profit Before Tax£2,302£2,463£2,771£3,087£3,486£14,110
Profit After Tax £1,865£1,995£2,245£2,500£2,824£11,429
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£1,867£1,998£7,045£11,069£14,226£36,204
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%19%50%