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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,844£15,067£15,443£15,829£16,304£77,488
Total Expenses£14,197£14,265£14,346£14,428£14,518£71,753
Profit Before Tax£647£802£1,098£1,401£1,786£5,734
Profit After Tax £524£649£889£1,135£1,447£4,645
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£527£652£6,289£10,774£14,274£32,517
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%39%