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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,796£42,423£43,484£44,571£45,908£218,181
Total Expenses£36,333£36,441£36,590£36,743£36,919£183,026
Profit Before Tax£5,463£5,982£6,893£7,828£8,988£35,154
Profit After Tax £4,425£4,845£5,583£6,340£7,281£28,475
Change In Property Value£8£8£15,200£27,133£36,106£78,454
Net Return£4,433£4,853£20,784£33,473£43,386£106,929
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%13%17%42%