Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,592£23,946£24,545£25,158£25,913£123,153
Total Expenses£18,727£18,774£18,845£18,917£19,003£94,266
Profit Before Tax£4,865£5,172£5,700£6,241£6,910£28,887
Profit After Tax £3,940£4,189£4,617£5,055£5,597£23,399
Change In Property Value£13,998£14,488£23,564£27,120£28,747£107,918
Net Return£17,939£18,677£28,181£32,175£34,344£131,316
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)14%15%22%25%27%102%