Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,056£14,408£14,768£70,725
Total Expenses£11,649£11,720£11,782£11,859£11,937£58,947
Profit Before Tax£1,995£2,129£2,275£2,549£2,831£11,778
Profit After Tax £1,616£1,724£1,842£2,065£2,293£9,540
Change In Property Value£3£5,150£9,193£12,233£8,522£35,101
Net Return£1,618£6,874£11,035£14,298£10,815£44,641
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%57%