Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,880£24,238£24,602£25,217£25,847£123,784
Total Expenses£23,596£23,682£23,760£23,863£23,969£118,870
Profit Before Tax£284£556£842£1,354£1,879£4,914
Profit After Tax £230£450£682£1,097£1,522£3,980
Change In Property Value£6£11,940£21,313£28,362£19,759£81,379
Net Return£236£12,390£21,995£29,458£21,280£85,360
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%