Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,812£10,974£11,139£11,417£11,703£56,045
Total Expenses£10,481£10,548£10,605£10,675£10,746£53,055
Profit Before Tax£331£427£534£742£957£2,990
Profit After Tax £268£345£432£601£775£2,422
Change In Property Value£2,300£6,969£9,571£11,198£9,101£39,139
Net Return£2,568£7,314£10,003£11,799£9,876£41,561
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)4%10%14%17%14%59%