Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,140£19,427£19,719£20,211£20,717£99,214
Total Expenses£13,245£13,323£13,394£13,485£13,578£67,024
Profit Before Tax£5,895£6,104£6,325£6,727£7,139£32,189
Profit After Tax £4,775£4,944£5,123£5,449£5,782£26,073
Change In Property Value£5,800£11,832£15,382£16,151£11,871£61,035
Net Return£10,575£16,776£20,505£21,599£17,653£87,108
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)12%19%23%24%20%97%