Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,288£18,562£19,026£19,502£20,087£95,466
Total Expenses£16,128£16,201£16,291£16,382£16,483£81,486
Profit Before Tax£2,160£2,361£2,736£3,120£3,604£13,980
Profit After Tax £1,750£1,912£2,216£2,527£2,919£11,324
Change In Property Value£3£3£6,200£11,067£14,727£32,001
Net Return£1,753£1,915£8,416£13,594£17,646£43,324
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%45%