Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,028£23,373£23,958£24,557£25,293£120,209
Total Expenses£22,244£22,290£22,359£22,430£22,514£111,835
Profit Before Tax£784£1,084£1,599£2,127£2,779£8,374
Profit After Tax £635£878£1,295£1,723£2,251£6,783
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£640£883£11,095£19,216£25,530£57,365
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%