Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,036£15,262£15,490£15,878£16,275£77,940
Total Expenses£13,800£13,872£13,936£14,017£14,099£69,723
Profit Before Tax£1,236£1,389£1,554£1,861£2,176£8,217
Profit After Tax £1,002£1,125£1,259£1,508£1,762£6,656
Change In Property Value£3£6,400£11,424£15,202£10,591£43,620
Net Return£1,005£7,525£12,683£16,710£12,353£50,276
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%13%17%12%50%