Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,524£16,772£17,191£17,621£18,150£86,258
Total Expenses£14,761£14,832£14,917£15,004£15,099£74,614
Profit Before Tax£1,763£1,940£2,274£2,617£3,050£11,643
Profit After Tax £1,428£1,571£1,842£2,120£2,471£9,431
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£1,431£1,574£7,442£12,116£15,773£38,335
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%9%14%18%44%