Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,496£5,606£5,746£5,890£6,037£28,775
Total Expenses£5,412£5,434£5,459£5,484£5,510£27,300
Profit Before Tax£84£172£287£405£527£1,475
Profit After Tax £68£139£232£328£427£1,195
Change In Property Value£3,299£3,397£5,832£7,349£7,790£27,667
Net Return£3,367£3,536£6,065£7,677£8,217£28,861
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)10%10%18%23%24%85%