Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,356£10,511£10,669£10,936£11,209£53,681
Total Expenses£10,275£10,341£10,397£10,466£10,536£52,014
Profit Before Tax£81£171£272£470£673£1,667
Profit After Tax £66£138£220£381£545£1,350
Change In Property Value£2,250£6,818£9,363£10,954£8,903£38,288
Net Return£2,316£6,956£9,583£11,335£9,449£39,638
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%10%14%17%14%58%