Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,440£16,687£17,104£17,531£18,057£85,819
Total Expenses£15,507£15,577£15,662£15,749£15,844£78,339
Profit Before Tax£933£1,109£1,442£1,783£2,213£7,480
Profit After Tax £756£898£1,168£1,444£1,793£6,059
Change In Property Value£5,980£6,100£12,443£16,176£16,985£57,684
Net Return£6,736£6,998£13,611£17,620£18,778£63,742
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%8%15%19%20%68%