Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,840£22,168£22,500£23,063£23,639£113,210
Total Expenses£16,732£16,815£16,889£16,987£17,088£84,512
Profit Before Tax£5,108£5,353£5,611£6,075£6,552£28,698
Profit After Tax £4,137£4,336£4,545£4,921£5,307£23,245
Change In Property Value£4£7,800£13,923£18,528£12,908£53,162
Net Return£4,141£12,136£18,468£23,449£18,214£76,408
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%10%15%19%15%61%