Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,696£22,021£22,352£22,911£23,483£112,463
Total Expenses£20,032£20,114£20,188£20,286£20,386£101,007
Profit Before Tax£1,664£1,907£2,163£2,624£3,097£11,456
Profit After Tax £1,348£1,545£1,752£2,126£2,509£9,279
Change In Property Value£5£9,860£17,600£23,421£16,317£67,203
Net Return£1,353£11,405£19,353£25,547£18,825£76,482
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%