Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,828£25,200£25,578£26,218£26,873£128,698
Total Expenses£16,588£16,675£16,754£16,860£16,968£83,844
Profit Before Tax£8,240£8,525£8,825£9,358£9,906£44,854
Profit After Tax £6,675£6,906£7,148£7,580£8,024£36,332
Change In Property Value£11,287£21,313£24,529£26,001£20,671£103,801
Net Return£17,961£28,219£31,677£33,581£28,694£140,133
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%117%