Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,168£24,531£24,898£25,521£26,159£125,277
Total Expenses£17,396£17,444£17,491£17,564£17,639£87,534
Profit Before Tax£6,772£7,086£7,407£7,957£8,520£37,743
Profit After Tax £5,486£5,740£6,000£6,445£6,902£30,572
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£5,490£14,740£22,065£27,823£21,795£91,913
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%63%