Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,280£23,629£24,220£24,825£25,570£121,525
Total Expenses£23,174£23,255£23,357£23,461£23,578£116,824
Profit Before Tax£106£375£863£1,364£1,992£4,701
Profit After Tax £86£303£699£1,105£1,614£3,808
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£91£308£10,200£18,063£24,180£52,841
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%7%12%16%34%