Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£25,752£26,395£27,055£129,569
Total Expenses£22,144£22,194£22,242£22,317£22,394£111,290
Profit Before Tax£2,852£3,177£3,509£4,078£4,662£18,279
Profit After Tax £2,310£2,574£2,843£3,304£3,776£14,806
Change In Property Value£17,850£33,707£38,793£41,121£32,691£164,162
Net Return£20,160£36,280£41,636£44,425£36,467£178,968
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)10%18%21%23%19%91%