Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,524£22,862£23,205£23,785£24,380£116,755
Total Expenses£16,427£16,473£16,518£16,586£16,656£82,660
Profit Before Tax£6,097£6,389£6,687£7,199£7,723£34,095
Profit After Tax £4,939£5,175£5,417£5,831£6,256£27,617
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£4,943£13,675£20,589£26,022£20,322£85,551
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%62%