Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,400£17,661£18,103£18,555£19,112£90,830
Total Expenses£15,643£15,715£15,802£15,891£15,989£79,039
Profit Before Tax£1,758£1,946£2,301£2,664£3,123£11,792
Profit After Tax £1,424£1,577£1,864£2,158£2,529£9,551
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£1,427£1,580£7,864£12,868£16,782£40,520
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%14%18%43%