Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,760£24,116£24,719£25,337£26,097£124,030
Total Expenses£18,659£18,741£18,844£18,950£19,068£94,261
Profit Before Tax£5,101£5,376£5,875£6,388£7,029£29,769
Profit After Tax £4,132£4,354£4,759£5,174£5,694£24,113
Change In Property Value£4£4£7,200£12,852£17,103£37,162
Net Return£4,135£4,358£11,959£18,026£22,796£61,275
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%54%