Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,596£19,890£20,188£20,693£21,210£101,578
Total Expenses£16,830£16,909£16,980£17,072£17,167£84,957
Profit Before Tax£2,766£2,981£3,208£3,621£4,044£16,620
Profit After Tax £2,241£2,415£2,599£2,933£3,275£13,463
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£2,245£10,415£16,879£21,936£16,514£67,988
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%13%17%13%53%