Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,800£23,142£23,489£24,076£24,678£118,186
Total Expenses£18,063£18,110£18,155£18,224£18,295£90,847
Profit Before Tax£4,737£5,032£5,334£5,852£6,383£27,339
Profit After Tax £3,837£4,076£4,321£4,740£5,171£22,145
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£3,842£13,576£21,278£27,306£20,891£86,894
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%18%14%56%