Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,748£14,969£15,194£15,574£15,963£76,448
Total Expenses£12,966£13,039£13,102£13,182£13,263£65,552
Profit Before Tax£1,782£1,931£2,092£2,392£2,700£10,895
Profit After Tax £1,443£1,564£1,694£1,937£2,187£8,825
Change In Property Value£3£5,900£10,532£14,015£9,763£40,213
Net Return£1,446£7,464£12,226£15,952£11,950£49,038
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%13%53%