Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,388£5,469£5,551£5,690£5,832£27,929
Total Expenses£5,354£5,412£5,461£5,517£5,574£27,319
Profit Before Tax£34£57£89£173£258£610
Profit After Tax £27£46£72£140£209£494
Change In Property Value£1£1,750£3,124£4,157£2,896£11,927
Net Return£28£1,796£3,196£4,297£3,105£12,422
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%7%12%16%11%46%