Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,176£25,554£25,937£26,585£27,250£130,502
Total Expenses£18,301£18,351£18,400£18,475£18,552£92,078
Profit Before Tax£6,875£7,203£7,537£8,110£8,698£38,424
Profit After Tax £5,569£5,834£6,105£6,570£7,045£31,123
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£5,574£15,334£23,063£29,135£22,766£95,872
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%62%