Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,548£19,841£20,139£20,642£21,158£101,329
Total Expenses£16,129£16,171£16,211£16,272£16,334£81,117
Profit Before Tax£3,419£3,670£3,928£4,370£4,824£20,212
Profit After Tax £2,769£2,973£3,182£3,540£3,908£16,371
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£2,773£11,473£18,354£23,731£17,974£74,305
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%