Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,860£23,203£23,551£24,140£24,743£118,497
Total Expenses£18,765£18,849£18,925£19,026£19,129£94,693
Profit Before Tax£4,095£4,354£4,626£5,114£5,615£23,804
Profit After Tax £3,317£3,527£3,747£4,142£4,548£19,281
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£3,322£12,527£19,812£25,521£19,441£80,623
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%