Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,736£21,047£21,573£22,113£22,776£108,245
Total Expenses£16,063£16,106£16,169£16,234£16,311£80,883
Profit Before Tax£4,673£4,941£5,404£5,879£6,465£27,362
Profit After Tax £3,785£4,002£4,377£4,762£5,237£22,163
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£3,788£4,006£11,178£16,900£21,389£57,261
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%16%20%53%