Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,260£25,639£26,280£26,937£27,745£131,861
Total Expenses£19,942£20,026£20,133£20,243£20,366£100,709
Profit Before Tax£5,318£5,613£6,147£6,694£7,379£31,151
Profit After Tax £4,308£4,547£4,979£5,422£5,977£25,233
Change In Property Value£11,657£12,006£22,672£26,094£27,659£100,088
Net Return£15,964£16,553£27,651£31,516£33,636£125,320
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%22%25%27%101%