Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,264£18,538£18,816£19,286£19,769£94,673
Total Expenses£13,156£13,233£13,302£13,391£13,481£66,562
Profit Before Tax£5,108£5,305£5,514£5,896£6,287£28,111
Profit After Tax £4,138£4,297£4,467£4,776£5,093£22,770
Change In Property Value£8,699£16,426£18,904£20,039£15,931£79,998
Net Return£12,836£20,723£23,371£24,814£21,023£102,768
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%23%114%