Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,372£18,648£18,927£19,400£19,885£95,233
Total Expenses£15,903£15,980£16,049£16,139£16,230£80,301
Profit Before Tax£2,469£2,667£2,878£3,262£3,656£14,932
Profit After Tax £2,000£2,160£2,331£2,642£2,961£12,095
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£2,004£9,661£15,719£20,457£15,372£63,213
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%13%53%