Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,660£12,850£13,043£13,369£13,703£65,624
Total Expenses£9,765£9,834£9,895£9,969£10,045£49,508
Profit Before Tax£2,895£3,016£3,148£3,400£3,658£16,116
Profit After Tax £2,345£2,443£2,550£2,754£2,963£13,054
Change In Property Value£5,050£9,317£11,900£13,696£9,679£49,642
Net Return£7,395£11,760£14,450£16,450£12,641£62,696
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%19%23%27%21%112%