Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£11,075£11,138£11,210£11,284£11,363£56,069
Profit Before Tax£325£433£650£873£1,159£3,440
Profit After Tax £263£351£527£707£939£2,787
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£265£353£4,527£7,847£10,440£23,432
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)0%1%7%13%17%38%