Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,076£20,377£20,683£21,200£21,730£104,066
Total Expenses£12,856£12,936£13,007£13,101£13,197£65,097
Profit Before Tax£7,220£7,441£7,675£8,099£8,533£38,969
Profit After Tax £5,848£6,027£6,217£6,560£6,912£31,565
Change In Property Value£8,250£15,579£17,930£19,006£15,109£75,873
Net Return£14,098£21,606£24,147£25,566£22,021£107,438
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)17%25%28%30%26%127%