Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,084£21,400£21,721£22,264£22,821£109,291
Total Expenses£17,461£17,543£17,616£17,712£17,810£88,142
Profit Before Tax£3,623£3,858£4,106£4,552£5,011£21,149
Profit After Tax £2,935£3,125£3,325£3,687£4,059£17,131
Change In Property Value£4£8,300£14,816£19,715£13,735£56,570
Net Return£2,939£11,425£18,141£23,403£17,794£73,701
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%9%14%17%13%55%