Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,696£18,976£19,261£19,743£20,236£96,912
Total Expenses£17,542£17,620£17,690£17,780£17,872£88,504
Profit Before Tax£1,154£1,356£1,571£1,963£2,364£8,408
Profit After Tax £934£1,098£1,273£1,590£1,915£6,810
Change In Property Value£4£8,499£15,171£20,188£14,064£57,927
Net Return£939£9,597£16,444£21,778£15,979£64,737
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%12%47%