Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,300£18,574£18,853£19,324£19,808£94,860
Total Expenses£11,981£12,021£12,059£12,117£12,176£60,353
Profit Before Tax£6,319£6,554£6,794£7,208£7,632£34,507
Profit After Tax £5,118£5,308£5,503£5,838£6,182£27,951
Change In Property Value£7,499£12,298£17,586£20,240£14,303£71,926
Net Return£12,617£17,606£23,089£26,078£20,485£99,876
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)13%19%25%28%22%107%