Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,316£26,711£27,379£28,063£28,905£137,373
Total Expenses£25,350£25,401£25,478£25,558£25,652£127,438
Profit Before Tax£966£1,310£1,900£2,505£3,253£9,935
Profit After Tax £783£1,061£1,539£2,029£2,635£8,047
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£788£1,067£12,740£22,022£29,239£65,855
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%