Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,044£19,330£19,813£20,308£20,917£99,412
Total Expenses£15,013£15,088£15,179£15,272£15,376£75,929
Profit Before Tax£4,031£4,242£4,634£5,036£5,541£23,484
Profit After Tax £3,265£3,436£3,753£4,079£4,489£19,022
Change In Property Value£8,400£8,652£16,338£18,803£19,931£72,124
Net Return£11,665£12,088£20,091£22,882£24,420£91,145
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%