Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,836£20,134£20,436£20,946£21,470£102,822
Total Expenses£14,280£14,359£14,430£14,523£14,618£72,211
Profit Before Tax£5,556£5,774£6,005£6,423£6,852£30,610
Profit After Tax £4,501£4,677£4,864£5,203£5,550£24,794
Change In Property Value£9,600£18,128£20,864£22,115£17,582£88,288
Net Return£14,101£22,805£25,728£27,318£23,132£113,083
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%23%26%27%23%113%