Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,224£21,754£22,407£106,491
Total Expenses£16,855£16,932£17,026£17,123£17,231£85,167
Profit Before Tax£3,545£3,774£4,197£4,631£5,176£21,323
Profit After Tax £2,871£3,057£3,400£3,751£4,192£17,272
Change In Property Value£9,690£9,981£18,847£21,691£22,993£83,201
Net Return£12,561£13,038£22,247£25,442£27,185£100,473
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%13%22%25%27%99%