Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,272£13,471£13,808£14,153£14,578£69,282
Total Expenses£12,254£12,320£12,397£12,475£12,560£62,006
Profit Before Tax£1,018£1,151£1,411£1,678£2,018£7,276
Profit After Tax £825£932£1,143£1,359£1,634£5,893
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£827£935£5,643£9,392£12,323£29,120
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%43%