Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,560£19,853£20,151£20,655£21,171£101,391
Total Expenses£14,445£14,524£14,595£14,687£14,782£73,033
Profit Before Tax£5,115£5,329£5,556£5,968£6,390£28,358
Profit After Tax £4,143£4,317£4,501£4,834£5,176£22,970
Change In Property Value£9,780£18,468£21,255£22,530£17,911£89,943
Net Return£13,923£22,784£25,755£27,364£23,087£112,913
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%22%25%27%23%110%