Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,044£19,330£19,813£20,308£20,917£99,412
Total Expenses£17,394£17,468£17,560£17,653£17,757£87,832
Profit Before Tax£1,650£1,861£2,253£2,655£3,161£11,580
Profit After Tax £1,337£1,508£1,825£2,151£2,560£9,380
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£1,340£1,511£8,625£14,289£18,713£44,478
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%13%17%41%