Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,804£16,041£16,282£16,689£17,106£81,921
Total Expenses£13,555£13,628£13,693£13,776£13,860£68,513
Profit Before Tax£2,249£2,413£2,588£2,913£3,246£13,409
Profit After Tax £1,822£1,954£2,096£2,359£2,629£10,861
Change In Property Value£3£6,200£11,067£14,727£10,260£42,257
Net Return£1,825£8,154£13,164£17,087£12,889£53,118
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%55%