Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,508£14,726£15,094£15,471£15,935£75,734
Total Expenses£13,766£13,834£13,914£13,995£14,085£69,594
Profit Before Tax£742£892£1,180£1,476£1,851£6,140
Profit After Tax £601£722£956£1,195£1,499£4,973
Change In Property Value£5,200£5,304£10,820£14,066£14,770£50,160
Net Return£5,801£6,026£11,776£15,261£16,269£55,133
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)7%8%15%19%20%69%