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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,796£21,108£21,636£22,177£22,842£108,558
Total Expenses£19,950£20,027£20,123£20,220£20,330£100,649
Profit Before Tax£846£1,081£1,513£1,956£2,512£7,909
Profit After Tax £686£876£1,226£1,584£2,035£6,406
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£690£880£9,226£15,865£21,038£47,698
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%