Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,812£20,109£20,612£21,127£21,761£103,421
Total Expenses£15,894£15,970£16,063£16,158£16,264£80,349
Profit Before Tax£3,918£4,139£4,549£4,969£5,497£23,072
Profit After Tax £3,174£3,353£3,685£4,025£4,452£18,688
Change In Property Value£9,008£9,278£17,520£20,164£21,374£77,344
Net Return£12,181£12,631£21,205£24,189£25,826£96,032
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%23%26%28%103%