Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,920£17,174£17,431£17,867£18,314£87,706
Total Expenses£15,275£15,350£15,417£15,503£15,590£77,135
Profit Before Tax£1,645£1,823£2,014£2,365£2,724£10,571
Profit After Tax £1,332£1,477£1,632£1,915£2,206£8,563
Change In Property Value£4£7,200£12,852£17,103£11,915£49,073
Net Return£1,336£8,677£14,484£19,018£14,121£57,636
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%12%50%