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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,760£33,251£34,083£34,935£35,983£171,012
Total Expenses£28,771£28,832£28,926£29,022£29,137£144,688
Profit Before Tax£3,989£4,420£5,157£5,913£6,845£26,323
Profit After Tax £3,231£3,580£4,177£4,789£5,545£21,322
Change In Property Value£6£6£12,600£22,491£29,930£65,034
Net Return£3,237£3,586£16,777£27,281£35,474£86,356
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%