Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,420£14,780£15,223£72,351
Total Expenses£12,710£12,776£12,855£12,934£13,021£64,297
Profit Before Tax£1,150£1,291£1,565£1,846£2,202£8,055
Profit After Tax £932£1,046£1,268£1,495£1,784£6,524
Change In Property Value£2£2£4,700£8,390£11,164£24,259
Net Return£934£1,048£5,968£9,885£12,948£30,783
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%43%