Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,072£15,298£15,681£16,073£16,555£78,678
Total Expenses£12,434£12,503£12,584£12,667£12,758£62,945
Profit Before Tax£2,638£2,795£3,097£3,406£3,797£15,732
Profit After Tax £2,137£2,264£2,508£2,759£3,075£12,743
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£2,139£2,267£7,008£10,791£13,765£35,970
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%16%20%53%