Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,428£16,674£17,091£17,519£18,044£85,756
Total Expenses£15,942£16,013£16,097£16,184£16,279£80,515
Profit Before Tax£486£662£994£1,335£1,765£5,241
Profit After Tax £394£536£805£1,081£1,430£4,245
Change In Property Value£3£3£6,200£11,067£14,727£32,001
Net Return£397£539£7,005£12,148£16,157£36,246
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%13%17%37%