Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,840£22,168£22,500£23,063£23,639£113,210
Total Expenses£20,915£20,998£21,072£21,170£21,270£105,425
Profit Before Tax£925£1,170£1,428£1,893£2,369£7,784
Profit After Tax £749£948£1,157£1,533£1,919£6,305
Change In Property Value£5£10,400£18,564£24,704£17,210£70,883
Net Return£754£11,348£19,721£26,237£19,129£77,189
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%15%11%45%