Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,572£10,731£10,892£11,164£11,443£54,801
Total Expenses£10,297£10,362£10,420£10,489£10,559£52,126
Profit Before Tax£275£368£472£675£884£2,675
Profit After Tax £223£298£382£547£716£2,166
Change In Property Value£2£4,500£8,033£10,689£7,447£30,671
Net Return£225£4,798£8,415£11,236£8,163£32,837
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%48%