Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,564£18,842£19,314£19,796£20,390£96,907
Total Expenses£16,552£16,626£16,716£16,808£16,911£83,614
Profit Before Tax£2,012£2,216£2,597£2,988£3,480£13,293
Profit After Tax £1,629£1,795£2,104£2,420£2,819£10,767
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£1,633£1,798£8,504£13,844£18,021£43,800
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%44%