Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,816£19,098£19,385£19,869£20,366£97,534
Total Expenses£13,051£13,130£13,199£13,290£13,382£66,052
Profit Before Tax£5,765£5,969£6,185£6,580£6,984£31,482
Profit After Tax £4,669£4,835£5,010£5,330£5,657£25,501
Change In Property Value£5,700£11,628£15,116£15,872£11,666£59,983
Net Return£10,369£16,463£20,127£21,202£17,323£85,483
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)12%19%23%24%20%97%