Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£19,873£19,955£20,059£20,165£20,285£100,338
Profit Before Tax£4,127£4,405£4,910£5,428£6,076£24,945
Profit After Tax £3,343£3,568£3,977£4,397£4,922£20,206
Change In Property Value£11,700£12,051£22,756£26,190£27,762£100,460
Net Return£15,043£15,619£26,733£30,587£32,684£120,665
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)12%12%21%24%26%97%