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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,552£31,010£31,786£32,580£33,558£159,486
Total Expenses£29,344£29,401£29,490£29,580£29,688£147,503
Profit Before Tax£1,208£1,609£2,296£3,000£3,869£11,982
Profit After Tax £979£1,303£1,860£2,430£3,134£9,706
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£985£1,310£14,860£25,636£34,014£76,804
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%