Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£19,080£19,162£19,266£19,372£19,491£96,370
Profit Before Tax£4,920£5,198£5,703£6,221£6,870£28,913
Profit After Tax £3,985£4,211£4,620£5,039£5,564£23,419
Change In Property Value£4£4£7,400£13,209£17,578£38,195
Net Return£3,989£4,214£12,020£18,249£23,142£61,614
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%20%52%