Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,404£22,740£23,309£23,891£24,608£116,952
Total Expenses£16,936£17,016£17,116£17,218£17,332£85,618
Profit Before Tax£5,468£5,724£6,193£6,673£7,276£31,333
Profit After Tax £4,429£4,636£5,016£5,405£5,893£25,380
Change In Property Value£9,600£9,888£18,672£21,490£22,779£82,428
Net Return£14,029£14,524£23,688£26,895£28,672£107,808
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%14%24%27%29%107%