Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,276£15,505£15,893£16,290£16,779£79,743
Total Expenses£14,922£14,956£15,006£15,057£15,116£75,057
Profit Before Tax£354£549£887£1,233£1,663£4,686
Profit After Tax £287£444£718£999£1,347£3,796
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£290£448£7,219£12,602£16,787£37,345
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%16%37%