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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,440£16,769£17,188£17,618£18,058£86,073
Total Expenses£15,507£15,586£15,671£15,757£15,844£78,365
Profit Before Tax£933£1,183£1,517£1,860£2,214£7,708
Profit After Tax £756£958£1,229£1,507£1,793£6,244
Change In Property Value£5,980£6,100£12,443£16,176£18,683£59,382
Net Return£6,736£7,058£13,672£17,683£20,477£65,626
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%4%9%11%13%41%