Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,089£20,592£21,106£101,080
Total Expenses£13,603£13,682£13,752£13,844£13,939£68,820
Profit Before Tax£5,898£6,111£6,337£6,747£7,168£32,260
Profit After Tax £4,777£4,950£5,133£5,465£5,806£26,131
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£4,780£10,950£15,843£19,717£15,735£67,025
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)5%12%17%21%17%72%