Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,776£17,028£17,283£17,715£18,158£86,960
Total Expenses£16,226£16,301£16,368£16,453£16,540£81,887
Profit Before Tax£550£727£915£1,263£1,618£5,073
Profit After Tax £446£589£742£1,023£1,311£4,109
Change In Property Value£4£7,800£13,923£18,528£12,908£53,162
Net Return£450£8,389£14,665£19,550£14,219£57,272
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%11%46%