Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,736£14,957£15,181£15,561£15,950£76,385
Total Expenses£12,804£12,876£12,940£13,020£13,101£64,742
Profit Before Tax£1,932£2,081£2,242£2,541£2,849£11,644
Profit After Tax £1,565£1,685£1,816£2,058£2,307£9,431
Change In Property Value£3£5,800£10,353£13,777£9,598£39,531
Net Return£1,568£7,485£12,169£15,835£11,905£48,962
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%14%18%13%54%