Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,336£12,521£12,709£13,027£13,352£63,945
Total Expenses£11,503£11,571£11,631£11,704£11,780£58,189
Profit Before Tax£833£950£1,078£1,322£1,573£5,756
Profit After Tax £675£769£873£1,071£1,274£4,662
Change In Property Value£3£5,140£9,175£12,209£8,506£35,033
Net Return£678£5,910£10,048£13,280£9,780£39,695
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%8%13%17%12%51%