Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,764£13,970£14,180£14,535£14,898£71,347
Total Expenses£13,672£13,743£13,805£13,882£13,961£69,064
Profit Before Tax£92£227£375£652£937£2,283
Profit After Tax £74£184£304£528£759£1,849
Change In Property Value£3£6,400£11,424£15,202£10,591£43,620
Net Return£77£6,584£11,728£15,731£11,350£45,470
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%7%12%16%11%45%