Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,448£23,800£24,395£25,005£25,755£122,402
Total Expenses£16,136£16,183£16,253£16,325£16,410£81,307
Profit Before Tax£7,312£7,617£8,142£8,680£9,344£41,095
Profit After Tax £5,923£6,170£6,595£7,031£7,569£33,287
Change In Property Value£11,725£12,135£19,737£22,716£24,079£90,392
Net Return£17,648£18,305£26,332£29,746£31,648£123,679
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)17%17%25%28%30%117%