Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,788£23,130£23,708£24,301£25,030£118,956
Total Expenses£22,019£22,065£22,133£22,204£22,287£110,708
Profit Before Tax£769£1,065£1,575£2,097£2,743£8,248
Profit After Tax £623£863£1,275£1,699£2,221£6,681
Change In Property Value£5£5£9,699£17,313£23,039£50,061
Net Return£628£867£10,975£19,012£25,260£56,742
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%