Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,736£24,092£24,694£25,312£26,071£123,905
Total Expenses£18,220£18,302£18,405£18,511£18,629£92,067
Profit Before Tax£5,516£5,790£6,289£6,801£7,442£31,838
Profit After Tax £4,468£4,690£5,094£5,509£6,028£25,789
Change In Property Value£10,470£10,784£20,364£23,437£24,843£89,898
Net Return£14,938£15,474£25,458£28,946£30,871£115,688
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%23%26%28%105%