Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,976£27,381£27,791£28,486£29,198£139,832
Total Expenses£18,049£18,140£18,222£18,333£18,447£91,190
Profit Before Tax£8,927£9,241£9,570£10,153£10,751£48,642
Profit After Tax £7,231£7,485£7,751£8,224£8,709£39,400
Change In Property Value£12,449£23,508£27,055£28,679£22,800£114,490
Net Return£19,680£30,993£34,807£36,903£31,508£153,890
Return From Rental Income (%)5%6%6%6%7%29%
Total Net Return (%)15%23%26%28%24%115%