Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,196£29,634£30,078£30,830£31,601£151,340
Total Expenses£28,407£28,501£28,587£28,704£28,823£143,022
Profit Before Tax£789£1,133£1,492£2,127£2,778£8,318
Profit After Tax £639£918£1,208£1,723£2,250£6,738
Change In Property Value£7£14,600£26,061£34,680£24,160£99,509
Net Return£646£15,518£27,270£36,403£26,411£106,247
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%6%11%15%11%44%