Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,104£22,436£22,772£23,341£23,925£114,578
Total Expenses£17,885£17,968£18,043£18,141£18,242£90,279
Profit Before Tax£4,219£4,468£4,730£5,200£5,683£24,299
Profit After Tax £3,418£3,619£3,831£4,212£4,603£19,682
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£3,422£12,119£19,004£24,403£18,669£77,616
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%18%14%57%