Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,740£16,991£17,416£17,851£18,387£87,385
Total Expenses£14,386£14,457£14,543£14,630£14,726£72,743
Profit Before Tax£2,354£2,534£2,873£3,221£3,660£14,642
Profit After Tax £1,907£2,052£2,327£2,609£2,965£11,860
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£1,909£2,055£7,727£12,248£15,792£39,732
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%15%19%48%