Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,940£18,209£18,482£18,944£19,418£92,994
Total Expenses£13,414£13,491£13,560£13,648£13,738£67,850
Profit Before Tax£4,526£4,718£4,923£5,297£5,680£25,143
Profit After Tax £3,666£3,821£3,987£4,290£4,601£20,366
Change In Property Value£5,980£12,199£15,859£16,652£12,239£62,929
Net Return£9,646£16,021£19,846£20,942£16,840£83,295
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%17%21%22%18%89%