Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,592£20,901£21,214£21,745£22,288£106,740
Total Expenses£15,288£15,369£15,442£15,536£15,633£77,269
Profit Before Tax£5,304£5,532£5,773£6,208£6,655£29,472
Profit After Tax £4,296£4,481£4,676£5,029£5,391£23,872
Change In Property Value£3£6,980£12,459£16,580£11,551£47,574
Net Return£4,300£11,461£17,135£21,609£16,941£71,446
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%20%15%65%