Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,880£18,148£18,420£18,881£19,353£92,683
Total Expenses£12,636£12,713£12,781£12,869£12,959£63,958
Profit Before Tax£5,244£5,435£5,639£6,012£6,394£28,724
Profit After Tax £4,248£4,403£4,568£4,870£5,179£23,267
Change In Property Value£8,250£15,579£17,930£19,006£15,109£75,873
Net Return£12,498£19,981£22,498£23,875£20,289£99,140
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%24%27%28%24%117%