Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,204£24,567£24,936£25,559£26,198£125,464
Total Expenses£19,491£19,539£19,586£19,659£19,734£98,009
Profit Before Tax£4,713£5,028£5,349£5,900£6,464£27,454
Profit After Tax £3,818£4,072£4,333£4,779£5,236£22,238
Change In Property Value£5£10,300£18,386£24,466£17,045£70,202
Net Return£3,823£14,373£22,718£29,245£22,281£92,440
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%