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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,144£36,686£37,603£38,543£39,700£188,677
Total Expenses£33,189£33,289£33,423£33,561£33,720£167,182
Profit Before Tax£2,955£3,397£4,180£4,982£5,980£21,495
Profit After Tax £2,394£2,752£3,386£4,036£4,844£17,411
Change In Property Value£7£7£13,900£24,812£33,018£71,744
Net Return£2,401£2,759£17,286£28,847£37,862£89,155
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%1%7%12%16%38%