Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,452£16,699£17,116£17,544£18,070£85,882
Total Expenses£16,031£16,068£16,120£16,174£16,237£80,630
Profit Before Tax£421£631£996£1,370£1,833£5,251
Profit After Tax £341£511£807£1,110£1,485£4,254
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£344£515£7,807£13,605£18,113£40,384
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%16%36%