Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,700£24,055£24,657£25,273£26,032£123,717
Total Expenses£18,542£18,589£18,660£18,732£18,819£93,341
Profit Before Tax£5,158£5,467£5,997£6,541£7,213£30,377
Profit After Tax £4,178£4,428£4,858£5,298£5,842£24,605
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£4,182£4,432£12,758£19,400£24,608£65,380
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%52%