Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,248£19,537£19,830£20,326£20,834£99,774
Total Expenses£16,312£16,391£16,461£16,553£16,646£82,364
Profit Before Tax£2,936£3,146£3,368£3,773£4,187£17,410
Profit After Tax £2,378£2,548£2,728£3,056£3,392£14,102
Change In Property Value£4£7,700£13,745£18,290£12,742£52,481
Net Return£2,382£10,248£16,473£21,346£16,134£66,583
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%