Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,516£24,884£25,257£25,888£26,536£127,081
Total Expenses£16,403£16,490£16,568£16,673£16,780£82,914
Profit Before Tax£8,113£8,394£8,689£9,215£9,755£44,167
Profit After Tax £6,572£6,799£7,038£7,464£7,902£35,775
Change In Property Value£11,143£21,043£24,218£25,671£20,409£102,484
Net Return£17,715£27,842£31,256£33,136£28,310£138,259
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%28%24%117%