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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,620£22,959£23,533£24,122£24,845£118,079
Total Expenses£21,521£21,601£21,701£21,804£21,919£108,544
Profit Before Tax£1,099£1,359£1,832£2,318£2,927£9,535
Profit After Tax £890£1,101£1,484£1,878£2,371£7,723
Change In Property Value£4£4£8,700£15,530£20,666£44,904
Net Return£895£1,105£10,184£17,407£23,036£52,628
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%