Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,748£24,104£24,466£25,077£25,704£123,100
Total Expenses£18,156£18,204£18,251£18,322£18,396£91,330
Profit Before Tax£5,592£5,900£6,215£6,755£7,309£31,770
Profit After Tax £4,529£4,779£5,034£5,472£5,920£25,734
Change In Property Value£5£9,499£16,956£22,563£15,719£64,742
Net Return£4,534£14,278£21,990£28,035£21,639£90,476
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%58%