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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,740£29,171£29,900£30,648£31,567£150,027
Total Expenses£26,187£26,242£26,325£26,411£26,514£131,679
Profit Before Tax£2,553£2,929£3,575£4,237£5,054£18,348
Profit After Tax £2,068£2,373£2,896£3,432£4,093£14,862
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£2,074£2,379£14,396£23,960£31,410£74,218
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%