Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,268£23,617£23,971£24,571£25,185£120,612
Total Expenses£18,753£18,801£18,847£18,917£18,989£94,307
Profit Before Tax£4,515£4,816£5,125£5,654£6,196£26,305
Profit After Tax £3,657£3,901£4,151£4,579£5,019£21,307
Change In Property Value£5£9,900£17,672£23,516£16,383£67,475
Net Return£3,662£13,801£21,823£28,095£21,401£88,783
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%