Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,756£19,037£19,323£19,806£20,301£97,223
Total Expenses£15,213£15,254£15,293£15,352£15,412£76,524
Profit Before Tax£3,543£3,783£4,030£4,454£4,889£20,700
Profit After Tax £2,869£3,064£3,264£3,608£3,960£16,767
Change In Property Value£4£7,980£14,244£18,955£13,206£54,389
Net Return£2,873£11,045£17,509£22,563£17,166£71,156
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%18%13%56%