Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,656£19,951£20,250£20,756£21,275£101,889
Total Expenses£13,264£13,344£13,415£13,507£13,602£67,131
Profit Before Tax£6,392£6,607£6,836£7,249£7,674£34,758
Profit After Tax £5,177£5,352£5,537£5,872£6,216£28,154
Change In Property Value£8,670£16,372£18,843£19,973£15,879£79,736
Net Return£13,847£21,724£24,379£25,845£22,094£107,890
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%24%27%29%25%120%