Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,504£24,872£25,245£25,876£26,523£127,019
Total Expenses£19,038£19,087£19,135£19,208£19,284£95,752
Profit Before Tax£5,466£5,784£6,110£6,667£7,239£31,267
Profit After Tax £4,428£4,685£4,949£5,401£5,864£25,326
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£4,433£14,685£22,799£29,154£22,412£93,483
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%57%