Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,932£17,186£17,444£17,880£18,327£87,768
Total Expenses£12,380£12,456£12,523£12,608£12,695£62,662
Profit Before Tax£4,552£4,730£4,921£5,272£5,631£25,106
Profit After Tax £3,687£3,831£3,986£4,270£4,561£20,336
Change In Property Value£6,750£12,454£15,906£18,307£12,937£66,353
Net Return£10,437£16,285£19,892£22,577£17,498£86,689
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)13%20%24%27%21%112%