Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,828£13,020£13,346£13,680£14,090£66,964
Total Expenses£12,210£12,275£12,350£12,428£12,511£61,774
Profit Before Tax£618£746£996£1,252£1,579£5,190
Profit After Tax £501£604£806£1,014£1,279£4,204
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£503£606£5,306£9,047£11,968£27,430
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%40%