Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,268£23,617£24,207£24,813£25,557£121,462
Total Expenses£18,530£18,611£18,713£18,818£18,935£93,608
Profit Before Tax£4,738£5,006£5,494£5,995£6,622£27,854
Profit After Tax £3,837£4,055£4,450£4,856£5,364£22,562
Change In Property Value£10,740£11,062£20,889£24,041£25,484£92,217
Net Return£14,577£15,117£25,339£28,897£30,848£114,779
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%