Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,044£25,420£25,801£26,446£27,107£129,818
Total Expenses£16,711£16,799£16,878£16,984£17,093£84,465
Profit Before Tax£8,333£8,621£8,923£9,462£10,014£45,353
Profit After Tax £6,750£6,983£7,228£7,664£8,111£36,736
Change In Property Value£11,382£21,492£24,736£26,220£20,845£104,674
Net Return£18,131£28,475£31,963£33,884£28,956£141,410
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%117%