Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,256£23,605£23,959£24,558£25,172£120,549
Total Expenses£19,287£19,372£19,448£19,550£19,654£97,311
Profit Before Tax£3,969£4,233£4,511£5,008£5,518£23,238
Profit After Tax £3,215£3,429£3,654£4,056£4,469£18,823
Change In Property Value£5£9,300£16,601£22,091£15,390£63,386
Net Return£3,220£12,729£20,254£26,147£19,859£82,209
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%