Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,220£14,433£14,650£15,016£15,391£73,711
Total Expenses£12,431£12,502£12,565£12,643£12,724£62,865
Profit Before Tax£1,789£1,931£2,085£2,373£2,668£10,845
Profit After Tax £1,449£1,564£1,689£1,922£2,161£8,785
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£1,452£7,164£11,685£15,224£11,428£46,953
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%14%18%13%54%