Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£17,965£18,415£18,875£19,441£92,396
Total Expenses£15,673£15,745£15,833£15,923£16,022£79,195
Profit Before Tax£2,028£2,220£2,582£2,952£3,419£13,201
Profit After Tax £1,642£1,799£2,091£2,391£2,770£10,693
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£1,645£1,802£8,091£13,101£17,022£41,661
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%9%14%18%45%