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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,492£27,904£28,602£29,317£30,197£143,512
Total Expenses£25,068£25,121£25,202£25,284£25,383£126,058
Profit Before Tax£2,424£2,783£3,400£4,033£4,814£17,454
Profit After Tax £1,963£2,254£2,754£3,267£3,899£14,137
Change In Property Value£5£5£10,999£19,634£26,127£56,771
Net Return£1,969£2,260£13,753£22,900£30,026£70,908
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%39%