Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,960£16,199£16,442£16,853£17,275£82,730
Total Expenses£15,823£15,896£15,962£16,045£16,129£79,855
Profit Before Tax£138£303£481£809£1,145£2,875
Profit After Tax £111£245£389£655£928£2,329
Change In Property Value£3,800£11,514£15,813£18,501£15,037£64,664
Net Return£3,911£11,759£16,202£19,156£15,965£66,993
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%10%13%16%13%55%