Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,744£19,025£19,311£19,793£20,288£97,161
Total Expenses£15,940£16,018£16,088£16,178£16,270£80,493
Profit Before Tax£2,804£3,007£3,223£3,616£4,018£16,668
Profit After Tax £2,271£2,436£2,611£2,929£3,255£13,501
Change In Property Value£4£7,500£13,387£17,815£12,411£51,117
Net Return£2,275£9,936£15,998£20,744£15,666£64,618
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%