Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,448£26,845£27,247£27,929£28,627£137,095
Total Expenses£23,145£23,235£23,316£23,426£23,539£116,662
Profit Before Tax£3,303£3,610£3,931£4,502£5,088£20,433
Profit After Tax £2,675£2,924£3,184£3,647£4,121£16,551
Change In Property Value£6£11,500£20,528£27,317£19,031£78,381
Net Return£2,681£14,424£23,712£30,963£23,152£94,932
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%12%16%12%50%