Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,588£21,912£22,240£22,797£23,366£111,903
Total Expenses£17,833£17,916£17,989£18,087£18,186£90,012
Profit Before Tax£3,755£3,996£4,251£4,710£5,180£21,892
Profit After Tax £3,041£3,237£3,443£3,815£4,196£17,732
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£3,046£11,737£18,616£24,005£18,262£75,666
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%