Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,580£14,799£15,021£15,396£15,781£75,577
Total Expenses£11,984£12,056£12,119£12,199£12,280£60,639
Profit Before Tax£2,596£2,742£2,901£3,197£3,501£14,938
Profit After Tax £2,102£2,221£2,350£2,590£2,836£12,100
Change In Property Value£3£5,300£9,461£12,589£8,771£36,123
Net Return£2,105£7,521£11,811£15,179£11,607£48,223
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)3%9%15%19%14%59%