Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,776£17,028£17,453£17,890£18,426£87,573
Total Expenses£14,588£14,659£14,745£14,832£14,929£73,754
Profit Before Tax£2,188£2,368£2,708£3,057£3,498£13,819
Profit After Tax £1,772£1,918£2,194£2,476£2,833£11,194
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£1,775£1,921£7,694£12,294£15,898£39,581
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%