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£18,288£18,328£18,388£18,449£18,521£91,974
Profit Before Tax£912£1,160£1,587£2,026£2,568£8,253
Profit After Tax £739£939£1,286£1,641£2,080£6,685
Change In Property Value£4£4£7,999£14,279£19,001£41,286
Net Return£743£943£9,285£15,919£21,081£47,971
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%