Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,136£20,438£20,949£21,473£22,117£105,113
Total Expenses£16,118£16,195£16,289£16,385£16,492£81,479
Profit Before Tax£4,018£4,243£4,660£5,088£5,625£23,634
Profit After Tax £3,254£3,437£3,775£4,121£4,556£19,143
Change In Property Value£9,153£9,428£17,802£20,489£21,718£78,590
Net Return£12,407£12,865£21,577£24,610£26,274£97,734
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%103%