Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,824£17,160£17,589£18,029£18,480£88,083
Total Expenses£12,299£12,344£12,398£12,453£12,509£62,004
Profit Before Tax£4,525£4,816£5,191£5,576£5,971£26,079
Profit After Tax £3,665£3,901£4,205£4,517£4,837£21,124
Change In Property Value£7,650£7,879£13,526£17,043£18,066£64,164
Net Return£11,315£11,780£17,731£21,560£22,902£85,288
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%22%27%29%106%