Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,780£22,107£22,659£23,226£23,923£113,695
Total Expenses£15,771£15,815£15,881£15,949£16,029£79,444
Profit Before Tax£6,009£6,292£6,778£7,277£7,894£34,251
Profit After Tax £4,867£5,096£5,491£5,895£6,394£27,743
Change In Property Value£6,600£6,732£13,733£17,853£18,746£63,664
Net Return£11,467£11,828£19,224£23,748£25,140£91,407
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%11%18%23%24%88%