Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,476£22,813£23,155£23,734£24,328£116,506
Total Expenses£16,303£16,387£16,462£16,562£16,664£82,377
Profit Before Tax£6,173£6,426£6,693£7,172£7,664£34,129
Profit After Tax £5,000£5,205£5,422£5,810£6,208£27,644
Change In Property Value£11,241£21,226£24,429£25,895£20,586£103,377
Net Return£16,241£26,431£29,851£31,705£26,794£131,021
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%22%25%27%22%110%