Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,824£17,076£17,503£17,941£18,479£87,824
Total Expenses£15,188£15,259£15,345£15,433£15,529£76,754
Profit Before Tax£1,636£1,817£2,158£2,508£2,950£11,069
Profit After Tax £1,325£1,472£1,748£2,032£2,389£8,966
Change In Property Value£3£3£5,800£10,353£13,777£29,936
Net Return£1,328£1,475£7,548£12,385£16,167£38,902
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%14%18%43%