Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,640£5,753£5,868£6,015£6,165£29,440
Total Expenses£5,587£5,648£5,701£5,757£5,815£28,508
Profit Before Tax£53£105£167£257£350£933
Profit After Tax £43£85£135£209£284£755
Change In Property Value£2,819£4,838£6,096£6,462£5,708£25,924
Net Return£2,862£4,923£6,232£6,671£5,992£26,679
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)10%17%21%23%21%91%