Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,072£27,478£28,165£28,869£29,735£141,320
Total Expenses£22,053£22,105£22,184£22,266£22,363£110,971
Profit Before Tax£5,019£5,373£5,981£6,603£7,372£30,349
Profit After Tax £4,066£4,352£4,844£5,349£5,971£24,582
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£4,070£4,357£14,345£22,307£28,538£73,616
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%48%