Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,096£24,578£25,192£25,822£26,468£126,156
Total Expenses£20,081£20,175£20,280£20,387£20,494£101,417
Profit Before Tax£4,015£4,403£4,913£5,436£5,974£24,739
Profit After Tax £3,252£3,566£3,979£4,403£4,839£20,039
Change In Property Value£11,850£12,206£20,953£26,400£27,985£99,393
Net Return£15,102£15,772£24,932£30,803£32,823£119,432
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)10%11%17%21%23%83%