Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,856£28,552£29,266£30,144£143,261
Total Expenses£27,444£27,497£27,577£27,660£27,758£137,936
Profit Before Tax£0£359£975£1,606£2,386£5,326
Profit After Tax £0£291£790£1,301£1,933£4,314
Change In Property Value£6£6£12,199£21,776£28,977£62,964
Net Return£6£297£12,989£23,077£30,910£67,278
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%