Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,089£20,592£21,106£101,080
Total Expenses£12,103£12,144£12,184£12,245£12,307£60,983
Profit Before Tax£7,398£7,648£7,905£8,347£8,799£40,097
Profit After Tax £5,992£6,195£6,403£6,761£7,128£32,479
Change In Property Value£9,000£16,995£19,560£20,733£16,483£82,771
Net Return£14,992£23,190£25,963£27,494£23,610£115,250
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)16%25%28%29%25%123%