Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,948£16,187£16,592£17,007£17,517£83,251
Total Expenses£14,505£14,575£14,659£14,744£14,838£73,321
Profit Before Tax£1,443£1,612£1,933£2,263£2,679£9,929
Profit After Tax £1,168£1,306£1,566£1,833£2,170£8,043
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£1,171£1,308£7,066£11,650£15,235£36,431
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)1%2%8%14%18%43%