Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,016£20,316£20,621£21,137£21,665£103,755
Total Expenses£17,998£18,078£18,149£18,243£18,338£90,805
Profit Before Tax£2,018£2,238£2,472£2,894£3,327£12,949
Profit After Tax £1,635£1,813£2,002£2,344£2,695£10,489
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£1,639£10,513£17,532£23,010£17,092£69,786
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%50%