Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,084£24,445£24,812£25,432£26,068£124,841
Total Expenses£23,778£23,864£23,942£24,045£24,152£119,780
Profit Before Tax£306£581£870£1,387£1,916£5,061
Profit After Tax £248£471£705£1,123£1,552£4,100
Change In Property Value£6£12,040£21,492£28,599£19,924£82,061
Net Return£254£12,511£22,197£29,723£21,476£86,161
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%