Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,084£21,400£21,935£22,484£23,158£110,061
Total Expenses£16,408£16,485£16,582£16,680£16,791£82,946
Profit Before Tax£4,676£4,915£5,354£5,803£6,368£27,116
Profit After Tax £3,788£3,981£4,336£4,701£5,158£21,964
Change In Property Value£9,300£9,579£18,088£20,818£22,067£79,853
Net Return£13,088£13,560£22,425£25,519£27,225£101,816
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)13%14%23%26%28%105%