Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,725£25,344£25,977£124,406
Total Expenses£19,844£19,930£20,008£20,111£20,217£100,110
Profit Before Tax£4,156£4,430£4,718£5,232£5,760£24,296
Profit After Tax £3,366£3,588£3,821£4,238£4,666£19,680
Change In Property Value£5£9,600£17,136£22,803£15,886£65,431
Net Return£3,371£13,188£20,958£27,042£20,552£85,111
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%8%13%17%13%54%