Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,588£18,867£19,150£19,629£20,119£96,352
Total Expenses£13,994£14,072£14,141£14,231£14,323£70,760
Profit Before Tax£4,594£4,795£5,009£5,398£5,797£25,592
Profit After Tax £3,721£3,884£4,057£4,372£4,695£20,730
Change In Property Value£7,875£14,529£18,557£21,358£15,093£77,412
Net Return£11,596£18,413£22,614£25,730£19,788£98,142
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%19%23%26%20%99%