Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,661£23,227£23,808£114,018
Total Expenses£15,570£15,615£15,659£15,726£15,795£78,364
Profit Before Tax£6,426£6,711£7,002£7,501£8,013£35,654
Profit After Tax £5,205£5,436£5,672£6,076£6,491£28,880
Change In Property Value£12,000£22,660£26,080£27,644£21,977£110,361
Net Return£17,205£28,096£31,751£33,721£28,468£139,241
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%22%25%26%22%108%