Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,996£19,281£19,570£20,059£20,561£98,467
Total Expenses£16,126£16,205£16,275£16,365£16,458£81,429
Profit Before Tax£2,870£3,076£3,296£3,694£4,103£17,039
Profit After Tax £2,325£2,492£2,669£2,992£3,323£13,801
Change In Property Value£4£7,600£13,566£18,053£12,577£51,799
Net Return£2,328£10,092£16,236£21,045£15,900£65,601
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%