Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,606£15,996£16,476£78,302
Total Expenses£10,443£10,512£10,593£10,676£10,766£52,989
Profit Before Tax£4,557£4,713£5,013£5,320£5,709£25,313
Profit After Tax £3,691£3,818£4,061£4,309£4,625£20,503
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£8,941£9,225£14,272£16,062£17,082£65,582
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)17%17%27%30%32%123%