Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,756£22,082£22,634£23,200£23,896£113,569
Total Expenses£19,054£19,132£19,231£19,331£19,443£96,191
Profit Before Tax£2,702£2,950£3,404£3,869£4,453£17,378
Profit After Tax £2,189£2,389£2,757£3,134£3,607£14,077
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£2,193£2,393£10,257£16,522£21,422£52,787
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%44%