Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,656£13,861£14,207£14,563£14,999£71,286
Total Expenses£11,697£11,764£11,841£11,921£12,007£59,231
Profit Before Tax£1,959£2,097£2,366£2,642£2,992£12,056
Profit After Tax £1,587£1,699£1,916£2,140£2,424£9,765
Change In Property Value£2£2£4,200£7,497£9,977£21,678
Net Return£1,589£1,701£6,116£9,637£12,400£31,443
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%10%15%19%49%