Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,156£21,473£21,795£22,340£22,899£109,664
Total Expenses£18,594£18,676£18,749£18,846£18,944£93,809
Profit Before Tax£2,562£2,797£3,046£3,495£3,955£15,854
Profit After Tax £2,075£2,266£2,467£2,831£3,203£12,842
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£2,079£11,266£18,533£24,209£18,097£74,183
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%12%51%