Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,260£22,594£22,933£23,506£24,094£115,387
Total Expenses£15,777£15,860£15,935£16,034£16,136£79,742
Profit Before Tax£6,483£6,734£6,998£7,472£7,958£35,645
Profit After Tax £5,251£5,454£5,668£6,052£6,446£28,872
Change In Property Value£10,770£20,337£23,406£24,811£19,725£99,049
Net Return£16,021£25,792£29,075£30,863£26,171£127,921
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%25%27%23%112%