Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,092£22,423£22,760£23,329£23,912£114,516
Total Expenses£17,830£17,875£17,919£17,987£18,056£89,667
Profit Before Tax£4,262£4,548£4,840£5,342£5,856£24,849
Profit After Tax £3,452£3,684£3,921£4,327£4,744£20,127
Change In Property Value£5£9,399£16,777£22,326£15,554£64,061
Net Return£3,457£13,083£20,698£26,653£20,297£84,188
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%17%13%55%