Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,000£30,450£30,907£31,679£32,471£155,508
Total Expenses£29,131£29,226£29,313£29,432£29,554£146,656
Profit Before Tax£869£1,224£1,594£2,247£2,918£8,851
Profit After Tax £704£991£1,291£1,820£2,363£7,170
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£711£15,991£28,066£37,451£27,186£109,405
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%