Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,960£25,334£25,714£26,357£27,016£129,382
Total Expenses£24,573£24,661£24,740£24,846£24,954£123,774
Profit Before Tax£387£674£975£1,512£2,062£5,609
Profit After Tax £313£546£790£1,224£1,670£4,543
Change In Property Value£6£12,480£22,277£29,644£20,652£85,060
Net Return£320£13,026£23,067£30,869£22,322£89,603
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%