Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,056£19,342£19,632£20,123£20,626£98,778
Total Expenses£15,971£16,050£16,120£16,211£16,304£80,655
Profit Before Tax£3,085£3,292£3,512£3,912£4,322£18,123
Profit After Tax £2,499£2,667£2,845£3,169£3,501£14,680
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£2,502£10,167£16,232£20,984£15,912£65,798
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%