Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,708£22,034£22,364£22,923£23,496£112,525
Total Expenses£15,434£15,516£15,590£15,688£15,788£78,016
Profit Before Tax£6,274£6,517£6,774£7,235£7,708£34,509
Profit After Tax £5,082£5,279£5,487£5,861£6,244£27,952
Change In Property Value£10,502£19,830£22,823£24,192£19,233£96,580
Net Return£15,584£25,109£28,310£30,053£25,477£124,532
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%27%23%112%