Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,804£31,266£31,735£32,528£33,342£159,675
Total Expenses£29,855£29,951£30,039£30,160£30,284£150,291
Profit Before Tax£949£1,315£1,696£2,368£3,057£9,385
Profit After Tax £769£1,065£1,374£1,918£2,476£7,602
Change In Property Value£8£15,400£27,489£36,580£25,484£104,962
Net Return£776£16,465£28,863£38,498£27,961£112,563
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%