Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,732£9,878£10,125£10,378£10,689£50,802
Total Expenses£9,520£9,580£9,648£9,717£9,791£48,255
Profit Before Tax£212£298£477£661£899£2,547
Profit After Tax £172£241£386£535£728£2,063
Change In Property Value£2£2£3,300£5,891£7,839£17,033
Net Return£174£243£3,687£6,426£8,567£19,096
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%13%17%38%