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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,716£23,057£23,633£24,224£24,951£118,581
Total Expenses£18,356£18,436£18,537£18,640£18,755£92,724
Profit Before Tax£4,360£4,620£5,096£5,584£6,196£25,856
Profit After Tax £3,531£3,743£4,128£4,523£5,018£20,943
Change In Property Value£4£4£7,100£12,674£16,865£36,646
Net Return£3,535£3,746£11,228£17,197£21,884£57,590
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%51%