Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,028£32,508£33,321£34,154£35,179£167,190
Total Expenses£24,532£24,592£24,684£24,778£24,891£123,477
Profit Before Tax£7,496£7,917£8,637£9,376£10,288£43,714
Profit After Tax £6,072£6,413£6,996£7,595£8,333£35,408
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£6,077£6,418£17,497£26,338£33,274£89,603
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%