Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,268£11,437£11,609£11,899£12,196£58,409
Total Expenses£11,010£11,077£11,135£11,206£11,278£55,705
Profit Before Tax£258£360£474£693£918£2,704
Profit After Tax £209£292£384£561£744£2,190
Change In Property Value£2£4,900£8,747£11,639£8,109£33,397
Net Return£212£5,192£9,130£12,201£8,852£35,587
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%48%