Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,408£27,819£28,515£29,227£30,104£143,073
Total Expenses£20,499£20,552£20,632£20,715£20,813£103,211
Profit Before Tax£6,909£7,267£7,882£8,513£9,291£39,862
Profit After Tax £5,596£5,886£6,385£6,895£7,526£32,288
Change In Property Value£13,050£13,442£25,382£29,212£30,965£112,051
Net Return£18,646£19,328£31,767£36,108£38,491£144,339
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%27%103%