Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,100£26,492£27,154£27,833£28,668£136,246
Total Expenses£22,464£22,549£22,658£22,770£22,896£113,337
Profit Before Tax£3,636£3,943£4,496£5,063£5,772£22,909
Profit After Tax £2,945£3,194£3,642£4,101£4,675£18,556
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£2,950£3,198£12,642£20,166£26,053£65,009
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%2%9%14%18%45%