Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,580£14,799£15,021£15,396£15,781£75,577
Total Expenses£13,883£13,955£14,018£14,097£14,178£70,130
Profit Before Tax£697£844£1,003£1,299£1,603£5,446
Profit After Tax £565£684£812£1,052£1,298£4,411
Change In Property Value£3£6,480£11,567£15,392£10,723£44,166
Net Return£568£7,164£12,379£16,444£12,022£48,577
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%16%12%48%