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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,496£32,983£33,808£34,653£35,693£169,634
Total Expenses£28,546£28,607£28,700£28,795£28,910£143,559
Profit Before Tax£3,950£4,377£5,108£5,858£6,783£26,075
Profit After Tax £3,199£3,545£4,138£4,745£5,494£21,121
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£3,205£3,551£16,638£27,058£35,186£85,639
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%