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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,216£27,624£28,315£29,023£29,893£142,071
Total Expenses£24,361£24,448£24,560£24,674£24,804£122,846
Profit Before Tax£2,855£3,177£3,755£4,348£5,089£19,225
Profit After Tax £2,313£2,573£3,042£3,522£4,122£15,572
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£2,318£2,578£12,942£21,194£27,639£66,671
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%