Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,780£20,275£20,782£99,525
Total Expenses£12,716£12,757£12,797£12,857£12,918£64,045
Profit Before Tax£6,484£6,731£6,984£7,418£7,864£35,480
Profit After Tax £5,252£5,452£5,657£6,009£6,370£28,739
Change In Property Value£6,400£13,056£16,973£17,821£13,099£67,349
Net Return£11,652£18,508£22,629£23,830£19,468£96,088
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)12%18%23%24%19%96%