Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,792£22,119£22,451£23,012£23,587£112,961
Total Expenses£14,966£15,049£15,123£15,221£15,321£75,680
Profit Before Tax£6,826£7,070£7,328£7,791£8,266£37,280
Profit After Tax £5,529£5,727£5,935£6,311£6,695£30,197
Change In Property Value£10,058£18,992£21,859£23,170£18,420£92,499
Net Return£15,587£24,719£27,794£29,481£25,116£122,696
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%23%26%28%24%116%