Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,252£21,571£21,894£22,442£23,003£110,162
Total Expenses£15,226£15,307£15,381£15,477£15,576£76,967
Profit Before Tax£6,026£6,263£6,514£6,964£7,427£33,194
Profit After Tax £4,881£5,073£5,276£5,641£6,016£26,887
Change In Property Value£3£6,900£12,317£16,390£11,418£47,028
Net Return£4,885£11,973£17,593£22,031£17,434£73,916
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%11%16%20%16%68%