Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,508£20,816£21,336£21,869£22,525£107,055
Total Expenses£16,569£16,646£16,741£16,838£16,946£83,741
Profit Before Tax£3,939£4,170£4,595£5,031£5,579£23,314
Profit After Tax £3,190£3,377£3,722£4,075£4,519£18,884
Change In Property Value£9,466£9,750£18,411£21,189£22,460£81,276
Net Return£12,656£13,127£22,133£25,264£26,979£100,160
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%22%26%27%101%