Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,336£18,611£18,890£19,362£19,847£95,046
Total Expenses£14,882£14,922£14,960£15,018£15,077£74,858
Profit Before Tax£3,454£3,689£3,930£4,345£4,770£20,188
Profit After Tax £2,798£2,988£3,183£3,519£3,863£16,352
Change In Property Value£4£7,800£13,923£18,528£12,908£53,162
Net Return£2,802£10,788£17,107£22,047£16,771£69,515
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%18%13%56%