Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,340£17,600£17,864£18,311£18,768£89,883
Total Expenses£14,674£14,750£14,817£14,903£14,992£74,135
Profit Before Tax£2,667£2,851£3,047£3,407£3,777£15,748
Profit After Tax £2,160£2,309£2,468£2,760£3,059£12,756
Change In Property Value£3£6,800£12,138£16,152£11,253£46,347
Net Return£2,163£9,109£14,606£18,912£14,312£59,103
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%