Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,708£22,034£22,364£22,923£23,496£112,525
Total Expenses£15,433£15,516£15,590£15,688£15,787£78,014
Profit Before Tax£6,275£6,518£6,774£7,236£7,709£34,512
Profit After Tax £5,083£5,279£5,487£5,861£6,244£27,954
Change In Property Value£10,501£19,829£22,822£24,191£19,232£96,576
Net Return£15,584£25,109£28,309£30,052£25,476£124,530
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%27%23%112%