Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,296£25,675£26,317£26,975£27,785£132,049
Total Expenses£21,280£21,330£21,404£21,481£21,573£107,068
Profit Before Tax£4,016£4,346£4,913£5,494£6,212£24,980
Profit After Tax £3,253£3,520£3,979£4,450£5,031£20,234
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£3,257£3,525£13,180£20,872£26,885£67,719
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%45%