Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£13,082£13,151£13,234£13,318£13,411£66,197
Profit Before Tax£2,518£2,683£2,996£3,317£3,724£15,237
Profit After Tax £2,040£2,173£2,427£2,687£3,016£12,342
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£2,042£2,175£7,227£11,255£14,418£37,117
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%