Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,788£13,995£14,205£14,560£14,924£71,471
Total Expenses£10,457£10,528£10,590£10,667£10,746£52,989
Profit Before Tax£3,331£3,467£3,615£3,893£4,177£18,482
Profit After Tax £2,698£2,808£2,928£3,153£3,384£14,971
Change In Property Value£5,500£10,148£12,961£14,916£10,541£54,066
Net Return£8,198£12,956£15,889£18,069£13,925£69,036
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%19%24%27%21%113%