Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,764£17,015£17,271£17,702£18,145£86,898
Total Expenses£14,294£14,369£14,436£14,521£14,608£72,228
Profit Before Tax£2,470£2,646£2,835£3,182£3,537£14,670
Profit After Tax £2,001£2,143£2,296£2,577£2,865£11,883
Change In Property Value£3£6,600£11,781£15,677£10,922£44,984
Net Return£2,004£8,743£14,077£18,254£13,787£56,866
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%55%