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£18,139£18,221£18,332£18,446£91,188
Profit Before Tax£8,927£9,242£9,570£10,154£10,752£48,645
Profit After Tax £7,231£7,486£7,752£8,224£8,709£39,402
Change In Property Value£12,449£23,507£27,054£28,678£22,799£114,486
Net Return£19,680£30,993£34,806£36,902£31,508£153,888
Return From Rental Income (%)5%6%6%6%7%29%
Total Net Return (%)15%23%26%28%24%115%