Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,748£14,969£15,343£15,727£16,199£76,987
Total Expenses£13,394£13,462£13,542£13,624£13,714£67,736
Profit Before Tax£1,354£1,508£1,801£2,103£2,485£9,251
Profit After Tax £1,097£1,221£1,459£1,703£2,013£7,493
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£1,100£1,224£6,459£10,628£13,889£33,300
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%14%18%44%