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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,292£20,596£21,111£21,639£22,288£105,927
Total Expenses£18,669£18,746£18,840£18,937£19,044£94,236
Profit Before Tax£1,623£1,851£2,271£2,702£3,244£11,691
Profit After Tax £1,314£1,499£1,840£2,189£2,628£9,469
Change In Property Value£4£4£7,380£13,174£17,530£38,091
Net Return£1,318£1,503£9,220£15,362£20,158£47,561
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%40%