Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,796£24,153£24,757£25,376£26,137£124,218
Total Expenses£18,266£18,348£18,451£18,557£18,675£92,296
Profit Before Tax£5,530£5,805£6,306£6,819£7,462£31,922
Profit After Tax £4,479£4,702£5,108£5,523£6,044£25,857
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£14,979£15,517£25,530£29,028£30,958£116,013
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%14%23%26%28%105%