Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,816£25,188£25,566£26,205£26,860£128,636
Total Expenses£16,225£16,313£16,391£16,497£16,605£82,032
Profit Before Tax£8,591£8,876£9,175£9,708£10,255£46,604
Profit After Tax £6,958£7,189£7,431£7,863£8,307£37,749
Change In Property Value£4£7,300£13,031£17,340£12,080£49,755
Net Return£6,962£14,489£20,462£25,204£20,387£87,504
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)6%12%18%22%18%75%