Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,192£27,600£28,290£28,997£29,867£141,946
Total Expenses£20,133£20,220£20,332£20,446£20,576£101,707
Profit Before Tax£7,059£7,380£7,958£8,551£9,291£40,239
Profit After Tax £5,718£5,978£6,446£6,926£7,526£32,594
Change In Property Value£11,655£12,005£22,669£26,090£27,655£100,073
Net Return£17,373£17,983£29,115£33,016£35,181£132,667
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%14%23%27%28%107%