Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,288£24,652£25,269£25,900£26,677£126,787
Total Expenses£18,600£18,682£18,787£18,894£19,014£93,976
Profit Before Tax£5,688£5,970£6,482£7,007£7,663£32,811
Profit After Tax £4,608£4,836£5,250£5,675£6,207£26,577
Change In Property Value£10,715£11,037£20,841£23,986£25,425£92,003
Net Return£15,323£15,873£26,091£29,661£31,632£118,580
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%104%