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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,872£35,395£36,280£37,187£38,303£182,037
Total Expenses£34,735£34,799£34,898£35,000£35,122£174,555
Profit Before Tax£137£596£1,382£2,187£3,180£7,481
Profit After Tax £111£483£1,119£1,771£2,576£6,060
Change In Property Value£8£8£15,500£27,668£36,818£80,002
Net Return£118£490£16,619£29,439£39,394£86,062
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%