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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£14,954£14,989£15,040£15,091£15,152£75,226
Profit Before Tax£646£845£1,190£1,544£1,983£6,208
Profit After Tax £523£684£964£1,251£1,606£5,028
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£526£687£7,464£12,854£17,046£38,578
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%13%17%38%