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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,939£19,412£19,995£95,027
Total Expenses£16,207£16,245£16,302£16,361£16,430£81,545
Profit Before Tax£1,997£2,232£2,637£3,052£3,565£13,483
Profit After Tax £1,618£1,808£2,136£2,472£2,888£10,921
Change In Property Value£3,500£3,535£10,711£14,710£17,211£49,666
Net Return£5,118£5,343£12,847£17,182£20,098£60,587
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)5%5%12%15%18%55%