Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£13,379£13,423£13,465£13,529£13,595£67,391
Profit Before Tax£7,621£7,892£8,170£8,646£9,134£41,464
Profit After Tax £6,173£6,393£6,618£7,003£7,399£33,586
Change In Property Value£8,375£15,452£19,735£22,714£16,051£82,327
Net Return£14,548£21,845£26,353£29,717£23,450£115,913
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)14%21%25%28%22%110%