Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,388£17,649£17,914£18,361£18,820£90,132
Total Expenses£15,644£15,720£15,787£15,874£15,962£78,986
Profit Before Tax£1,744£1,929£2,126£2,488£2,858£11,146
Profit After Tax £1,413£1,563£1,722£2,015£2,315£9,028
Change In Property Value£4£7,400£13,209£17,578£12,246£50,436
Net Return£1,417£8,963£14,932£19,593£14,561£59,464
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%8%13%17%12%50%