Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,444£24,811£25,183£25,812£26,458£126,708
Total Expenses£21,175£21,262£21,340£21,445£21,552£106,775
Profit Before Tax£3,269£3,549£3,843£4,367£4,905£19,933
Profit After Tax £2,648£2,874£3,112£3,538£3,973£16,145
Change In Property Value£5£10,400£18,564£24,704£17,210£70,883
Net Return£2,653£13,274£21,677£28,241£21,184£87,029
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%13%17%12%51%