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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,996£16,236£16,642£17,058£17,570£83,501
Total Expenses£15,145£15,215£15,299£15,384£15,478£76,521
Profit Before Tax£851£1,021£1,343£1,674£2,092£6,981
Profit After Tax £689£827£1,088£1,356£1,694£5,654
Change In Property Value£3£3£5,820£10,389£13,825£30,040
Net Return£692£830£6,908£11,745£15,519£35,694
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)1%1%8%13%17%40%