Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£12,159£12,226£12,306£12,387£12,475£61,553
Profit Before Tax£2,145£2,292£2,576£2,867£3,236£13,116
Profit After Tax £1,738£1,857£2,086£2,322£2,621£10,624
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£1,740£1,859£6,487£10,176£13,073£33,334
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%20%50%