Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,568£23,922£24,520£25,133£25,887£123,028
Total Expenses£18,741£18,823£18,925£19,030£19,149£94,668
Profit Before Tax£4,827£5,099£5,594£6,102£6,738£28,360
Profit After Tax £3,910£4,130£4,531£4,943£5,458£22,972
Change In Property Value£10,877£11,203£21,155£24,347£25,808£93,390
Net Return£14,786£15,333£25,686£29,290£31,266£116,362
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%