Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,612£18,891£19,175£19,654£20,145£96,477
Total Expenses£13,522£13,600£13,669£13,759£13,851£68,401
Profit Before Tax£5,090£5,291£5,505£5,895£6,295£28,076
Profit After Tax £4,123£4,286£4,459£4,775£5,099£22,742
Change In Property Value£9,008£17,009£19,576£20,751£16,497£82,841
Net Return£13,131£21,295£24,036£25,526£21,596£105,583
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%