Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,872£20,170£20,674£21,191£21,827£103,735
Total Expenses£18,865£18,941£19,035£19,130£19,236£95,207
Profit Before Tax£1,007£1,229£1,640£2,061£2,591£8,527
Profit After Tax £815£995£1,328£1,670£2,098£6,907
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£819£999£8,828£15,057£19,914£45,618
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%13%17%38%