Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,992£17,247£17,506£17,943£18,392£88,079
Total Expenses£14,637£14,713£14,779£14,865£14,953£73,947
Profit Before Tax£2,355£2,534£2,726£3,078£3,439£14,133
Profit After Tax £1,907£2,053£2,208£2,493£2,786£11,448
Change In Property Value£3£6,799£12,136£16,150£11,251£46,340
Net Return£1,911£8,852£14,345£18,643£14,037£57,788
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%