Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,792£25,164£25,541£26,180£26,834£128,511
Total Expenses£17,348£17,435£17,514£17,619£17,727£87,642
Profit Before Tax£7,444£7,729£8,028£8,561£9,107£40,869
Profit After Tax £6,030£6,261£6,503£6,934£7,377£33,104
Change In Property Value£11,999£22,657£26,076£27,641£21,975£110,347
Net Return£18,028£28,918£32,579£34,575£29,351£143,451
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%23%25%27%23%112%