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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,228£24,591£25,206£25,836£26,611£126,473
Total Expenses£21,768£21,816£21,888£21,962£22,051£109,486
Profit Before Tax£2,460£2,775£3,318£3,874£4,561£16,987
Profit After Tax £1,992£2,248£2,687£3,138£3,694£13,760
Change In Property Value£4,750£4,798£14,536£19,963£23,357£67,404
Net Return£6,742£7,045£17,224£23,101£27,051£81,164
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)4%5%11%15%17%52%