Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,776£17,028£17,453£17,890£18,426£87,573
Total Expenses£13,088£13,125£13,178£13,233£13,297£65,921
Profit Before Tax£3,688£3,903£4,275£4,657£5,129£21,652
Profit After Tax £2,987£3,161£3,463£3,772£4,155£17,538
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£2,990£3,164£8,963£13,590£17,219£45,926
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%11%16%20%54%