Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,984£13,179£13,508£13,846£14,261£67,778
Total Expenses£12,027£12,092£12,168£12,246£12,330£60,864
Profit Before Tax£957£1,086£1,340£1,600£1,931£6,915
Profit After Tax £775£880£1,085£1,296£1,564£5,601
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£777£882£5,485£9,150£12,016£28,311
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%14%18%42%