Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,512£28,940£29,374£30,108£30,861£147,794
Total Expenses£18,751£18,844£18,928£19,043£19,161£94,727
Profit Before Tax£9,761£10,096£10,446£11,065£11,700£53,068
Profit After Tax £7,907£8,178£8,461£8,963£9,477£42,985
Change In Property Value£4£8,640£15,423£20,523£14,298£58,888
Net Return£7,911£16,818£23,884£29,486£23,774£101,872
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)6%12%17%21%17%73%