Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,368£25,749£26,392£27,052£27,864£132,424
Total Expenses£20,020£20,104£20,211£20,321£20,445£101,102
Profit Before Tax£5,348£5,644£6,181£6,731£7,419£31,323
Profit After Tax £4,332£4,572£5,007£5,452£6,009£25,371
Change In Property Value£11,708£12,059£22,771£26,207£27,780£100,524
Net Return£16,039£16,631£27,777£31,659£33,789£125,896
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%