Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,420£18,696£18,977£19,451£19,937£95,482
Total Expenses£14,621£14,698£14,767£14,857£14,948£73,891
Profit Before Tax£3,799£3,998£4,209£4,595£4,990£21,591
Profit After Tax £3,077£3,238£3,410£3,722£4,042£17,489
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£3,081£9,938£15,369£19,636£15,129£63,154
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%15%19%14%60%