Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,396£30,852£31,315£32,098£32,900£157,560
Total Expenses£29,493£29,588£29,675£29,796£29,918£148,470
Profit Before Tax£903£1,264£1,639£2,302£2,982£9,090
Profit After Tax £732£1,024£1,328£1,865£2,415£7,363
Change In Property Value£8£15,200£27,132£36,105£25,153£103,599
Net Return£739£16,224£28,460£37,970£27,568£110,962
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%