Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,336£21,656£21,981£22,530£23,094£110,597
Total Expenses£19,738£19,820£19,894£19,991£20,090£99,533
Profit Before Tax£1,598£1,836£2,087£2,540£3,004£11,064
Profit After Tax £1,294£1,487£1,690£2,057£2,433£8,962
Change In Property Value£5£9,700£17,315£23,041£16,052£66,112
Net Return£1,299£11,187£19,005£25,098£18,485£75,074
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%