Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,084£15,310£15,693£16,085£16,568£78,741
Total Expenses£13,824£13,893£13,974£14,057£14,148£69,895
Profit Before Tax£1,260£1,418£1,719£2,028£2,420£8,846
Profit After Tax £1,021£1,148£1,393£1,643£1,960£7,165
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£1,023£1,151£6,593£10,925£14,312£34,004
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%43%