Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,156£24,518£25,131£25,760£26,532£126,098
Total Expenses£18,103£18,186£18,290£18,397£18,517£91,492
Profit Before Tax£6,053£6,333£6,841£7,363£8,016£34,605
Profit After Tax £4,903£5,129£5,541£5,964£6,493£28,030
Change In Property Value£10,350£10,661£20,131£23,168£24,559£88,868
Net Return£15,253£15,790£25,672£29,132£31,051£116,898
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%14%23%27%28%107%