Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,952£27,356£28,040£28,741£29,603£140,693
Total Expenses£19,970£20,057£20,168£20,282£20,411£100,887
Profit Before Tax£6,982£7,300£7,872£8,459£9,193£39,806
Profit After Tax £5,655£5,913£6,377£6,852£7,446£32,243
Change In Property Value£13,475£13,947£22,683£26,106£27,673£103,884
Net Return£19,130£19,859£29,060£32,958£35,119£136,127
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)16%16%24%27%28%110%