Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,240£18,514£18,791£19,261£19,743£94,549
Total Expenses£11,494£11,534£11,572£11,629£11,688£57,917
Profit Before Tax£6,746£6,980£7,220£7,632£8,055£36,632
Profit After Tax £5,464£5,654£5,848£6,182£6,524£29,672
Change In Property Value£7,125£11,685£16,710£19,231£13,590£68,341
Net Return£12,589£17,339£22,557£25,413£20,114£98,013
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)14%20%26%29%23%111%