Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,089£20,592£21,106£101,080
Total Expenses£12,907£12,949£12,989£13,049£13,111£65,005
Profit Before Tax£6,593£6,844£7,101£7,542£7,995£36,075
Profit After Tax £5,340£5,544£5,752£6,109£6,476£29,221
Change In Property Value£6,500£13,260£17,238£18,100£13,303£68,401
Net Return£11,840£18,804£22,990£24,209£19,779£97,622
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)12%18%22%24%19%95%