Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,852£25,225£25,855£26,502£27,297£129,731
Total Expenses£16,871£16,920£16,994£17,070£17,160£85,015
Profit Before Tax£7,981£8,305£8,861£9,432£10,137£44,716
Profit After Tax £6,464£6,727£7,178£7,640£8,211£36,220
Change In Property Value£5,250£5,329£12,620£16,794£19,500£59,493
Net Return£11,714£12,055£19,798£24,434£27,711£95,712
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)11%11%18%22%25%86%