Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,096£18,367£18,643£19,109£19,587£93,802
Total Expenses£16,197£16,274£16,343£16,431£16,522£81,766
Profit Before Tax£1,899£2,093£2,300£2,678£3,065£12,036
Profit After Tax £1,538£1,696£1,863£2,169£2,483£9,749
Change In Property Value£4£7,700£13,745£18,290£12,742£52,481
Net Return£1,542£9,396£15,608£20,459£15,225£62,230
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%13%17%12%50%