Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,912£19,196£19,484£19,971£20,470£98,032
Total Expenses£12,365£12,406£12,445£12,505£12,565£62,287
Profit Before Tax£6,547£6,789£7,038£7,466£7,905£35,745
Profit After Tax £5,303£5,499£5,701£6,048£6,403£28,954
Change In Property Value£9,300£17,562£20,212£21,424£17,032£85,530
Net Return£14,603£23,061£25,913£27,472£23,435£114,484
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%24%27%28%24%118%