Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,512£13,715£14,058£14,409£14,841£70,534
Total Expenses£13,468£13,535£13,612£13,691£13,777£68,082
Profit Before Tax£44£180£446£718£1,065£2,452
Profit After Tax £35£146£361£582£862£1,986
Change In Property Value£3£3£5,100£9,104£12,114£26,323
Net Return£38£148£5,461£9,685£12,977£28,310
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%0%7%12%17%36%