Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,160£17,417£17,679£18,121£18,574£88,950
Total Expenses£15,460£15,536£15,603£15,689£15,777£78,064
Profit Before Tax£1,700£1,882£2,076£2,432£2,797£10,887
Profit After Tax £1,377£1,524£1,681£1,970£2,266£8,818
Change In Property Value£4£7,300£13,031£17,340£12,080£49,755
Net Return£1,381£8,824£14,712£19,310£14,346£58,573
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%8%13%17%12%50%