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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,880£27,283£27,965£28,664£29,524£140,317
Total Expenses£25,406£25,458£25,537£25,618£25,714£127,733
Profit Before Tax£1,474£1,825£2,429£3,047£3,810£12,585
Profit After Tax £1,194£1,479£1,967£2,468£3,086£10,194
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£1,200£1,484£13,167£22,460£29,690£68,002
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%