Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,624£18,903£19,187£19,667£20,158£96,539
Total Expenses£15,848£15,926£15,995£16,085£16,176£80,029
Profit Before Tax£2,776£2,978£3,192£3,582£3,982£16,510
Profit After Tax £2,249£2,412£2,586£2,901£3,225£13,373
Change In Property Value£4£7,450£13,298£17,696£12,328£50,777
Net Return£2,253£9,862£15,884£20,598£15,554£64,150
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%