Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,920£14,129£14,482£14,844£15,289£72,664
Total Expenses£12,914£12,981£13,059£13,139£13,226£65,320
Profit Before Tax£1,006£1,148£1,423£1,705£2,063£7,345
Profit After Tax £815£930£1,153£1,381£1,671£5,949
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£817£932£5,953£9,949£13,073£30,724
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%14%18%42%