Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,684£22,009£22,339£22,898£23,470£112,401
Total Expenses£15,993£16,075£16,149£16,247£16,347£80,811
Profit Before Tax£5,691£5,934£6,190£6,651£7,124£31,590
Profit After Tax £4,610£4,807£5,014£5,387£5,770£25,588
Change In Property Value£4£7,350£13,120£17,459£12,163£50,095
Net Return£4,614£12,157£18,134£22,846£17,933£75,683
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%20%15%65%