Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,287£20,794£21,418£101,793
Total Expenses£18,915£18,956£19,016£19,078£19,151£95,116
Profit Before Tax£585£837£1,271£1,717£2,268£6,677
Profit After Tax £474£678£1,030£1,391£1,837£5,408
Change In Property Value£4£4£8,300£14,816£19,716£42,840
Net Return£478£682£9,330£16,206£21,552£48,248
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%