Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,064£20,365£20,670£21,187£21,717£104,003
Total Expenses£14,946£15,026£15,098£15,191£15,287£75,547
Profit Before Tax£5,118£5,339£5,573£5,996£6,430£28,456
Profit After Tax £4,146£4,325£4,514£4,857£5,208£23,050
Change In Property Value£3£6,800£12,138£16,152£11,253£46,347
Net Return£4,149£11,125£16,652£21,009£16,461£69,396
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%10%15%20%15%70%