Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,636£18,916£19,199£19,679£20,171£96,601
Total Expenses£14,964£15,042£15,111£15,201£15,293£75,611
Profit Before Tax£3,672£3,874£4,088£4,478£4,878£20,990
Profit After Tax £2,974£3,138£3,311£3,627£3,951£17,002
Change In Property Value£3£6,900£12,317£16,390£11,418£47,028
Net Return£2,978£10,038£15,628£20,017£15,370£64,030
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%59%