Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,744£22,070£22,622£23,187£23,883£113,507
Total Expenses£18,086£18,165£18,263£18,364£18,476£91,354
Profit Before Tax£3,658£3,905£4,359£4,824£5,407£22,152
Profit After Tax £2,963£3,163£3,531£3,907£4,380£17,944
Change In Property Value£10,520£10,835£20,460£23,548£24,961£90,323
Net Return£13,482£13,998£23,991£27,455£29,341£108,267
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)12%13%22%25%26%97%