Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,100£26,492£26,889£27,561£28,250£135,292
Total Expenses£17,589£17,640£17,690£17,768£17,848£88,535
Profit Before Tax£8,511£8,851£9,198£9,793£10,402£46,756
Profit After Tax £6,894£7,169£7,451£7,932£8,426£37,873
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£6,899£16,169£23,516£29,310£23,319£99,214
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)5%11%16%20%16%68%