Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,240£24,604£25,219£25,849£26,625£126,536
Total Expenses£18,568£18,650£18,755£18,862£18,982£93,818
Profit Before Tax£5,672£5,953£6,464£6,987£7,643£32,719
Profit After Tax £4,594£4,822£5,236£5,660£6,190£26,502
Change In Property Value£10,695£11,016£20,802£23,941£25,377£91,830
Net Return£15,289£15,838£26,037£29,600£31,568£118,332
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%104%