Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,164£13,361£13,695£14,038£14,459£68,718
Total Expenses£11,608£11,674£11,751£11,829£11,913£58,775
Profit Before Tax£1,556£1,687£1,945£2,209£2,546£9,942
Profit After Tax £1,260£1,367£1,575£1,789£2,062£8,053
Change In Property Value£4,180£4,264£8,698£11,307£11,872£40,321
Net Return£5,440£5,630£10,273£13,097£13,934£48,374
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)9%9%16%21%22%76%