Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,916£27,320£27,730£28,423£29,133£139,521
Total Expenses£22,014£22,067£22,118£22,198£22,280£110,676
Profit Before Tax£4,902£5,253£5,611£6,225£6,854£28,845
Profit After Tax £3,971£4,255£4,545£5,042£5,552£23,364
Change In Property Value£6£11,700£20,885£27,792£19,361£79,744
Net Return£3,976£15,955£25,430£32,834£24,913£103,108
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%