Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,996£13,191£13,389£13,724£14,067£67,366
Total Expenses£11,665£11,735£11,795£11,871£11,948£59,013
Profit Before Tax£1,331£1,456£1,593£1,853£2,119£8,352
Profit After Tax £1,078£1,180£1,291£1,501£1,716£6,766
Change In Property Value£2,600£7,878£10,819£12,658£10,288£44,244
Net Return£3,678£9,058£12,110£14,159£12,005£51,009
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)5%11%15%18%15%64%