Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,004£26,394£27,054£27,730£28,562£135,744
Total Expenses£18,970£19,021£19,098£19,176£19,270£95,535
Profit Before Tax£7,034£7,373£7,956£8,554£9,292£40,209
Profit After Tax £5,697£5,972£6,445£6,929£7,527£32,569
Change In Property Value£10,000£10,250£18,911£24,154£27,799£91,114
Net Return£15,697£16,222£25,356£31,083£35,325£123,683
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%20%24%27%96%