Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,508£20,816£21,128£21,656£22,197£106,305
Total Expenses£14,203£14,284£14,356£14,450£14,547£71,840
Profit Before Tax£6,305£6,532£6,772£7,206£7,650£34,465
Profit After Tax £5,107£5,291£5,485£5,837£6,197£27,917
Change In Property Value£9,466£17,874£20,572£21,806£17,336£87,054
Net Return£14,573£23,165£26,057£27,643£23,533£114,971
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%23%26%28%24%116%