Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,544£19,008£19,483£93,305
Total Expenses£11,951£11,990£12,028£12,085£12,143£60,197
Profit Before Tax£6,049£6,280£6,516£6,923£7,340£33,107
Profit After Tax £4,900£5,086£5,278£5,607£5,945£26,817
Change In Property Value£7,499£13,835£17,671£20,337£14,372£73,714
Net Return£12,399£18,922£22,949£25,945£20,317£100,530
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%20%25%28%22%108%