Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,636£25,006£25,631£26,271£27,060£128,603
Total Expenses£19,500£19,583£19,689£19,797£19,918£98,488
Profit Before Tax£5,136£5,422£5,942£6,475£7,141£30,116
Profit After Tax £4,160£4,392£4,813£5,244£5,784£24,394
Change In Property Value£11,370£11,711£22,114£25,452£26,979£97,626
Net Return£15,530£16,103£26,927£30,696£32,763£122,020
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%