Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,076£35,602£36,136£37,040£37,966£181,819
Total Expenses£34,449£34,552£34,646£34,778£34,913£173,338
Profit Before Tax£627£1,051£1,490£2,261£3,052£8,481
Profit After Tax £508£851£1,207£1,832£2,472£6,870
Change In Property Value£9£17,990£32,112£42,733£29,770£122,614
Net Return£517£18,841£33,319£44,564£32,243£129,484
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%