Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£14,383£14,424£14,485£14,547£14,621£72,459
Profit Before Tax£5,418£5,673£6,115£6,567£7,127£30,899
Profit After Tax £4,388£4,595£4,953£5,319£5,773£25,029
Change In Property Value£6,000£6,120£12,485£16,230£17,042£57,877
Net Return£10,388£10,715£17,438£21,550£22,814£82,905
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%11%19%23%24%89%