Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,796£27,466£28,153£28,997£137,812
Total Expenses£20,510£20,596£20,706£20,818£20,945£103,574
Profit Before Tax£5,890£6,200£6,760£7,334£8,052£34,237
Profit After Tax £4,771£5,022£5,476£5,941£6,522£27,732
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£4,775£5,026£13,476£20,221£25,525£69,024
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%16%20%54%