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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,975£20,475£21,089£100,227
Total Expenses£18,290£18,330£18,390£18,451£18,523£91,983
Profit Before Tax£910£1,158£1,585£2,024£2,566£8,243
Profit After Tax £737£938£1,284£1,639£2,079£6,677
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£741£942£9,284£15,920£21,081£47,968
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%