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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,800£53,592£54,932£56,305£57,994£275,623
Total Expenses£49,422£49,513£49,658£49,806£49,986£248,385
Profit Before Tax£3,378£4,079£5,274£6,499£8,008£27,238
Profit After Tax £2,736£3,304£4,272£5,264£6,487£22,063
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£2,747£3,315£26,272£44,535£58,745£135,614
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%15%35%