Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,072£24,433£25,044£25,670£26,440£125,659
Total Expenses£18,452£18,534£18,638£18,745£18,864£93,234
Profit Before Tax£5,620£5,899£6,406£6,925£7,576£32,425
Profit After Tax £4,552£4,778£5,189£5,609£6,136£26,264
Change In Property Value£10,620£10,939£20,656£23,773£25,199£91,186
Net Return£15,172£15,717£25,844£29,382£31,336£117,451
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%104%