Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,448£23,800£24,157£24,761£25,380£121,545
Total Expenses£20,400£20,485£20,562£20,664£20,769£102,880
Profit Before Tax£3,048£3,314£3,595£4,096£4,611£18,664
Profit After Tax £2,469£2,685£2,912£3,318£3,735£15,118
Change In Property Value£5£9,980£17,814£23,706£16,515£68,021
Net Return£2,474£12,665£20,726£27,024£20,250£83,139
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%13%17%12%51%