Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,260£13,459£13,661£14,002£14,352£68,734
Total Expenses£11,692£11,761£11,823£11,899£11,976£59,150
Profit Before Tax£1,569£1,698£1,838£2,104£2,376£9,584
Profit After Tax £1,270£1,375£1,489£1,704£1,925£7,763
Change In Property Value£3£5,200£9,282£12,352£8,605£35,442
Net Return£1,273£6,575£10,771£14,056£10,530£43,205
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%14%18%13%54%