Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,449£11,621£11,911£12,209£58,471
Total Expenses£10,850£10,917£10,975£11,046£11,118£54,906
Profit Before Tax£430£532£646£865£1,091£3,564
Profit After Tax £348£431£523£701£884£2,887
Change In Property Value£2£4,800£8,568£11,402£7,943£32,715
Net Return£351£5,231£9,091£12,103£8,827£35,603
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%17%12%49%