Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,576£24,945£25,568£26,207£26,994£128,290
Total Expenses£19,455£19,538£19,643£19,751£19,872£98,258
Profit Before Tax£5,121£5,407£5,925£6,457£7,122£30,032
Profit After Tax £4,148£4,380£4,800£5,230£5,769£24,326
Change In Property Value£11,340£11,680£22,056£25,385£26,908£97,369
Net Return£15,488£16,060£26,856£30,615£32,676£121,694
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%