Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,572£13,776£14,120£14,473£14,907£70,848
Total Expenses£12,482£12,549£12,626£12,705£12,791£63,154
Profit Before Tax£1,090£1,227£1,494£1,768£2,116£7,693
Profit After Tax £883£994£1,210£1,432£1,714£6,232
Change In Property Value£2£2£4,600£8,211£10,927£23,743
Net Return£885£996£5,810£9,643£12,640£29,974
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%43%