Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,004£17,259£17,691£18,133£18,677£88,763
Total Expenses£14,413£14,484£14,570£14,658£14,755£72,881
Profit Before Tax£2,591£2,775£3,120£3,474£3,921£15,883
Profit After Tax £2,099£2,248£2,527£2,814£3,176£12,865
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£2,102£2,250£7,928£12,453£16,003£40,736
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%19%49%