Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,524£22,862£23,433£24,019£24,740£117,578
Total Expenses£21,114£21,194£21,294£21,397£21,511£106,510
Profit Before Tax£1,410£1,668£2,139£2,623£3,228£11,068
Profit After Tax £1,142£1,351£1,733£2,124£2,615£8,965
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£1,146£1,355£10,233£17,297£22,806£52,837
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%13%17%38%