Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,800£26,187£26,842£27,513£28,338£134,679
Total Expenses£22,072£22,157£22,265£22,376£22,502£111,372
Profit Before Tax£3,728£4,030£4,576£5,136£5,837£23,307
Profit After Tax £3,019£3,264£3,707£4,160£4,728£18,879
Change In Property Value£13,227£13,623£25,726£29,608£31,384£113,568
Net Return£16,246£16,888£29,432£33,768£36,112£132,447
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)11%12%21%24%25%93%