Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,512£13,715£13,920£14,268£14,625£70,041
Total Expenses£11,556£11,626£11,688£11,764£11,843£58,476
Profit Before Tax£1,956£2,089£2,233£2,504£2,783£11,564
Profit After Tax £1,585£1,692£1,809£2,028£2,254£9,367
Change In Property Value£3£5,100£9,104£12,114£8,440£34,760
Net Return£1,587£6,792£10,912£14,143£10,693£44,127
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%57%