Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,996£28,416£28,842£29,563£30,302£145,120
Total Expenses£27,322£27,414£27,498£27,612£27,728£137,574
Profit Before Tax£674£1,002£1,344£1,952£2,574£7,546
Profit After Tax £546£811£1,089£1,581£2,085£6,112
Change In Property Value£7£14,000£24,990£33,255£23,168£95,420
Net Return£553£14,812£26,079£34,836£25,253£101,532
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%6%11%15%11%43%