Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,112£23,459£23,811£24,406£25,016£119,803
Total Expenses£18,951£19,035£19,112£19,213£19,317£95,628
Profit Before Tax£4,161£4,423£4,699£5,193£5,699£24,175
Profit After Tax £3,371£3,583£3,806£4,206£4,616£19,582
Change In Property Value£5£9,100£16,244£21,616£15,059£62,023
Net Return£3,375£12,683£20,050£25,822£19,675£81,605
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%