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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,092£22,423£22,984£23,559£24,265£115,323
Total Expenses£21,354£21,399£21,466£21,534£21,616£107,369
Profit Before Tax£738£1,024£1,518£2,024£2,650£7,954
Profit After Tax £597£830£1,230£1,640£2,146£6,443
Change In Property Value£5£5£9,399£16,778£22,326£48,512
Net Return£602£834£10,629£18,417£24,472£54,955
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%