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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,348£36,893£37,816£38,761£39,924£189,741
Total Expenses£31,868£31,934£32,037£32,142£32,269£160,249
Profit Before Tax£4,480£4,960£5,779£6,619£7,655£29,492
Profit After Tax £3,629£4,017£4,681£5,361£6,200£23,889
Change In Property Value£7£7£13,980£24,955£33,208£72,157
Net Return£3,636£4,024£18,661£30,316£39,408£96,046
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%