Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,552£18,830£19,301£19,784£20,377£96,844
Total Expenses£17,741£17,815£17,905£17,997£18,099£89,559
Profit Before Tax£811£1,015£1,396£1,786£2,278£7,285
Profit After Tax £657£822£1,131£1,447£1,845£5,901
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£660£826£8,131£13,942£18,472£42,031
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%13%17%38%