Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,968£14,178£14,390£14,750£15,119£72,404
Total Expenses£12,567£12,638£12,700£12,778£12,857£63,539
Profit Before Tax£1,401£1,540£1,690£1,972£2,261£8,865
Profit After Tax £1,135£1,247£1,369£1,598£1,832£7,181
Change In Property Value£3£5,700£10,175£13,539£9,433£38,850
Net Return£1,138£6,947£11,544£15,137£11,264£46,030
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%13%17%13%52%