Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,636£18,916£19,199£19,679£20,171£96,601
Total Expenses£13,464£13,504£13,543£13,602£13,661£67,774
Profit Before Tax£5,172£5,411£5,656£6,078£6,510£28,827
Profit After Tax £4,189£4,383£4,582£4,923£5,273£23,350
Change In Property Value£10,350£19,544£22,494£23,843£18,955£95,187
Net Return£14,539£23,927£27,075£28,766£24,228£118,536
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%22%25%26%22%109%