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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,068£19,354£19,838£20,334£20,944£99,538
Total Expenses£15,730£15,805£15,896£15,989£16,093£79,513
Profit Before Tax£3,338£3,549£3,942£4,344£4,851£20,025
Profit After Tax £2,704£2,875£3,193£3,519£3,929£16,220
Change In Property Value£3£3£5,960£10,639£14,157£30,762
Net Return£2,707£2,878£9,153£14,158£18,086£46,982
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%51%