Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,456£27,868£28,565£29,279£30,157£143,324
Total Expenses£21,099£21,152£21,232£21,315£21,413£106,212
Profit Before Tax£6,357£6,716£7,332£7,964£8,744£37,112
Profit After Tax £5,149£5,440£5,939£6,451£7,082£30,061
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£5,153£5,444£14,939£22,516£28,461£76,514
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%