Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,253£22,809£23,379£111,965
Total Expenses£17,137£17,182£17,225£17,291£17,359£86,195
Profit Before Tax£4,463£4,742£5,028£5,518£6,020£25,771
Profit After Tax £3,615£3,841£4,072£4,470£4,877£20,874
Change In Property Value£4£8,999£16,063£21,376£14,892£61,335
Net Return£3,619£12,840£20,136£25,845£19,768£82,209
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%18%14%56%