Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,080£25,456£25,838£26,484£27,146£130,004
Total Expenses£16,682£16,732£16,781£16,856£16,933£83,985
Profit Before Tax£8,398£8,724£9,057£9,628£10,213£46,020
Profit After Tax £6,802£7,066£7,336£7,799£8,273£37,276
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£6,806£15,566£22,509£27,989£22,339£95,209
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%11%16%20%16%69%