Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,252£21,571£21,894£22,442£23,003£110,162
Total Expenses£17,800£17,881£17,955£18,051£18,150£89,837
Profit Before Tax£3,452£3,689£3,940£4,390£4,853£20,324
Profit After Tax £2,796£2,988£3,191£3,556£3,931£16,463
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£2,801£11,488£18,364£23,747£17,997£74,396
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%