Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,488£22,825£23,168£23,747£24,341£116,568
Total Expenses£20,328£20,412£20,487£20,587£20,689£102,503
Profit Before Tax£2,160£2,413£2,680£3,160£3,652£14,065
Profit After Tax £1,749£1,955£2,171£2,560£2,958£11,393
Change In Property Value£5£9,995£17,841£23,742£16,540£68,123
Net Return£1,754£11,950£20,012£26,301£19,498£79,516
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%49%