Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,860£26,248£26,642£27,308£27,990£134,048
Total Expenses£25,576£25,628£25,677£25,754£25,833£128,469
Profit Before Tax£284£620£964£1,553£2,157£5,579
Profit After Tax £230£502£781£1,258£1,747£4,519
Change In Property Value£10,485£24,832£33,044£38,368£28,201£134,930
Net Return£10,715£25,334£33,825£39,626£29,948£139,449
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)5%11%15%17%13%60%