Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,896£17,149£17,578£18,018£18,558£88,199
Total Expenses£16,584£16,655£16,741£16,829£16,926£83,735
Profit Before Tax£312£494£837£1,189£1,632£4,464
Profit After Tax £253£400£678£963£1,322£3,616
Change In Property Value£3,250£3,283£9,946£13,659£15,981£46,119
Net Return£3,503£3,683£10,624£14,622£17,304£49,735
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)3%4%10%14%17%49%