Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,080£25,456£25,838£26,484£27,146£130,004
Total Expenses£18,182£18,270£18,349£18,456£18,564£91,822
Profit Before Tax£6,898£7,186£7,489£8,028£8,582£38,183
Profit After Tax £5,587£5,821£6,066£6,503£6,951£30,928
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£5,591£14,321£21,239£26,693£21,017£88,861
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)4%10%15%19%15%69%