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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,284£31,753£32,547£33,361£34,362£163,307
Total Expenses£30,607£30,666£30,756£30,848£30,959£153,836
Profit Before Tax£677£1,087£1,791£2,512£3,403£9,470
Profit After Tax £548£881£1,451£2,035£2,756£7,671
Change In Property Value£7£7£13,600£24,276£32,305£70,195
Net Return£555£888£15,051£26,312£35,061£77,866
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%15%34%