Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,664£24,019£24,619£25,235£25,992£123,529
Total Expenses£18,175£18,257£18,360£18,465£18,583£91,840
Profit Before Tax£5,489£5,762£6,260£6,770£7,408£31,689
Profit After Tax £4,446£4,667£5,070£5,484£6,001£25,668
Change In Property Value£10,441£10,755£20,308£23,373£24,776£89,653
Net Return£14,887£15,422£25,379£28,857£30,776£115,321
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%