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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,696£64,651£66,268£67,924£69,962£332,502
Total Expenses£55,471£55,579£55,751£55,928£56,142£278,870
Profit Before Tax£8,225£9,073£10,517£11,997£13,820£53,631
Profit After Tax £6,662£7,349£8,519£9,717£11,194£43,441
Change In Property Value£12£12£24,500£43,733£58,197£126,455
Net Return£6,674£7,361£33,019£53,451£69,391£169,896
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%12%16%39%