Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,760£24,116£24,478£25,090£25,717£123,162
Total Expenses£14,992£15,078£15,155£15,258£15,363£75,846
Profit Before Tax£8,768£9,039£9,323£9,832£10,354£47,316
Profit After Tax £7,102£7,321£7,552£7,964£8,387£38,326
Change In Property Value£9,899£18,692£21,512£22,803£18,129£91,034
Net Return£17,000£26,013£29,064£30,767£26,515£129,360
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%25%28%30%25%124%