Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,864£25,237£25,616£26,256£26,912£128,885
Total Expenses£21,165£21,215£21,263£21,338£21,414£106,395
Profit Before Tax£3,699£4,022£4,352£4,918£5,498£22,490
Profit After Tax £2,996£3,258£3,525£3,984£4,454£18,216
Change In Property Value£6£11,300£20,171£26,841£18,700£77,017
Net Return£3,002£14,558£23,696£30,825£23,153£95,234
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%12%51%