Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,496£26,893£27,297£27,979£28,679£137,344
Total Expenses£19,237£19,289£19,340£19,419£19,499£96,784
Profit Before Tax£7,259£7,604£7,957£8,561£9,179£40,560
Profit After Tax £5,880£6,159£6,445£6,934£7,435£32,854
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£5,885£16,159£24,295£30,688£23,984£101,011
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%62%