Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,996£28,416£28,842£29,563£30,302£145,120
Total Expenses£19,387£19,442£19,494£19,577£19,662£97,562
Profit Before Tax£8,609£8,974£9,348£9,986£10,641£47,558
Profit After Tax £6,973£7,269£7,572£8,089£8,619£38,522
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£6,978£17,269£25,422£31,842£25,167£106,679
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)4%11%16%19%15%65%