Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,172£20,475£20,782£21,301£21,834£104,563
Total Expenses£19,107£19,188£19,259£19,353£19,449£96,356
Profit Before Tax£1,065£1,287£1,522£1,948£2,385£8,207
Profit After Tax £862£1,043£1,233£1,578£1,932£6,648
Change In Property Value£5£9,380£16,743£22,281£15,522£63,931
Net Return£867£10,423£17,977£23,859£17,454£70,579
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%16%11%46%