Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,644£16,894£17,147£17,576£18,015£86,276
Total Expenses£15,569£15,644£15,710£15,795£15,882£78,600
Profit Before Tax£1,075£1,250£1,437£1,781£2,133£7,675
Profit After Tax £871£1,012£1,164£1,442£1,728£6,217
Change In Property Value£4£7,400£13,209£17,578£12,246£50,436
Net Return£874£8,412£14,373£19,020£13,974£56,653
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%12%48%