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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,060£24,541£25,155£25,784£26,428£125,968
Total Expenses£21,764£21,858£21,962£22,069£22,176£109,829
Profit Before Tax£2,296£2,683£3,192£3,715£4,252£16,139
Profit After Tax £1,860£2,173£2,586£3,009£3,444£13,072
Change In Property Value£8,750£8,925£18,207£23,669£27,338£86,889
Net Return£10,610£11,098£20,793£26,678£30,782£99,961
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%4%8%10%12%39%