Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,952£27,356£28,040£28,741£29,603£140,693
Total Expenses£26,516£26,603£26,714£26,828£26,957£133,619
Profit Before Tax£436£753£1,326£1,913£2,646£7,074
Profit After Tax £353£610£1,074£1,550£2,144£5,730
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£358£616£12,074£21,185£28,273£62,506
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%16%35%