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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,516£30,974£31,748£32,542£33,518£159,298
Total Expenses£27,071£27,163£27,283£27,407£27,547£136,471
Profit Before Tax£3,445£3,811£4,465£5,135£5,971£22,826
Profit After Tax £2,790£3,087£3,616£4,159£4,837£18,489
Change In Property Value£6£6£11,100£19,814£26,367£57,292
Net Return£2,796£3,092£14,717£23,973£31,203£75,781
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%