Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,368£25,749£26,392£27,052£27,864£132,424
Total Expenses£20,019£20,103£20,211£20,320£20,444£101,098
Profit Before Tax£5,349£5,645£6,182£6,732£7,419£31,327
Profit After Tax £4,333£4,573£5,007£5,453£6,010£25,375
Change In Property Value£11,707£12,058£22,770£26,206£27,778£100,519
Net Return£16,039£16,631£27,777£31,659£33,788£125,894
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%