Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,336£21,656£21,981£22,530£23,094£110,597
Total Expenses£17,647£17,729£17,803£17,899£17,998£89,077
Profit Before Tax£3,689£3,927£4,178£4,631£5,095£21,520
Profit After Tax £2,988£3,181£3,384£3,751£4,127£17,432
Change In Property Value£4£8,400£14,994£19,953£13,901£57,252
Net Return£2,992£11,581£18,379£23,704£18,028£74,683
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%9%14%17%13%55%