Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,356£25,736£26,380£27,039£27,850£132,362
Total Expenses£20,015£20,099£20,206£20,316£20,440£101,076
Profit Before Tax£5,341£5,637£6,173£6,723£7,410£31,285
Profit After Tax £4,326£4,566£5,000£5,446£6,003£25,341
Change In Property Value£11,705£12,056£22,765£26,201£27,773£100,500
Net Return£16,031£16,622£27,766£31,647£33,775£125,841
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%