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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,964£24,323£24,932£25,555£26,321£125,095
Total Expenses£23,129£23,176£23,248£23,321£23,408£116,282
Profit Before Tax£835£1,147£1,684£2,234£2,913£8,814
Profit After Tax £677£929£1,364£1,809£2,360£7,139
Change In Property Value£5£5£10,199£18,206£24,226£52,641
Net Return£682£934£11,563£20,015£26,586£59,780
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%