Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,132£18,404£18,864£19,336£19,916£94,651
Total Expenses£12,589£12,628£12,684£12,743£12,811£63,455
Profit Before Tax£5,543£5,776£6,180£6,593£7,104£31,196
Profit After Tax £4,490£4,679£5,005£5,340£5,755£25,269
Change In Property Value£9,065£9,382£15,260£17,562£18,616£69,885
Net Return£13,555£14,061£20,265£22,903£24,371£95,155
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)17%18%26%29%31%120%