Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,196£23,544£23,897£24,495£25,107£120,238
Total Expenses£17,190£17,274£17,351£17,452£17,556£86,823
Profit Before Tax£6,006£6,270£6,546£7,042£7,551£33,415
Profit After Tax £4,865£5,078£5,303£5,704£6,116£27,066
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£4,869£13,078£19,583£24,707£19,355£81,592
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%63%