Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,968£26,358£26,753£27,422£28,107£134,607
Total Expenses£18,863£18,914£18,964£19,041£19,120£94,902
Profit Before Tax£7,105£7,444£7,789£8,381£8,987£39,706
Profit After Tax £5,755£6,029£6,309£6,788£7,279£32,161
Change In Property Value£5£9,800£17,493£23,278£16,217£66,794
Net Return£5,760£15,829£23,802£30,067£23,497£98,955
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%62%