Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,496£14,713£15,081£15,458£15,922£75,671
Total Expenses£13,368£13,436£13,516£13,597£13,686£67,604
Profit Before Tax£1,128£1,277£1,565£1,861£2,236£8,067
Profit After Tax £913£1,035£1,268£1,507£1,811£6,534
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£916£1,037£6,268£10,433£13,688£32,341
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%43%