Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,056£13,252£13,451£13,787£14,132£67,677
Total Expenses£12,636£12,706£12,767£12,842£12,919£63,871
Profit Before Tax£420£546£684£945£1,212£3,806
Profit After Tax £340£442£554£765£982£3,083
Change In Property Value£3£5,800£10,353£13,777£9,598£39,531
Net Return£343£6,242£10,907£14,542£10,580£42,614
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%47%