Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,840£22,168£22,500£23,063£23,639£113,210
Total Expenses£18,019£18,102£18,176£18,274£18,375£90,947
Profit Before Tax£3,821£4,066£4,324£4,788£5,265£22,263
Profit After Tax £3,095£3,293£3,502£3,879£4,264£18,033
Change In Property Value£4£8,600£15,351£20,428£14,232£58,615
Net Return£3,099£11,893£18,853£24,307£18,496£76,648
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%