Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,320£22,655£22,995£23,569£24,159£115,698
Total Expenses£19,515£19,599£19,674£19,773£19,874£98,435
Profit Before Tax£2,805£3,056£3,321£3,797£4,284£17,263
Profit After Tax £2,272£2,476£2,690£3,075£3,470£13,983
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£2,277£11,976£19,648£25,641£19,191£78,732
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%12%51%