Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,264£15,493£15,725£16,118£16,521£79,122
Total Expenses£14,691£14,764£14,828£14,909£14,992£74,185
Profit Before Tax£573£729£897£1,209£1,529£4,937
Profit After Tax £464£590£727£979£1,239£3,999
Change In Property Value£3£6,940£12,388£16,485£11,484£47,301
Net Return£467£7,531£13,115£17,464£12,723£51,300
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%16%12%47%