Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,832£30,279£30,734£31,502£32,290£154,637
Total Expenses£29,597£29,692£29,778£29,897£30,018£148,982
Profit Before Tax£235£588£955£1,605£2,271£5,654
Profit After Tax £190£476£774£1,300£1,840£4,580
Change In Property Value£8£15,300£27,311£36,343£25,319£104,280
Net Return£198£15,776£28,085£37,643£27,159£108,860
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%42%