Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,736£15,105£15,482£74,146
Total Expenses£13,887£13,959£14,022£14,100£14,181£70,148
Profit Before Tax£417£560£715£1,005£1,302£3,998
Profit After Tax £338£453£579£814£1,054£3,238
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£341£6,954£12,182£16,253£11,811£47,540
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%46%