Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,856£18,124£18,577£19,041£19,613£93,211
Total Expenses£16,482£16,554£16,643£16,733£16,833£83,244
Profit Before Tax£1,374£1,569£1,934£2,308£2,780£9,966
Profit After Tax £1,113£1,271£1,567£1,870£2,252£8,073
Change In Property Value£6,400£6,528£13,317£17,312£18,178£61,735
Net Return£7,513£7,799£14,884£19,182£20,430£69,808
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)7%8%15%19%20%69%