Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,620£16,869£17,122£17,550£17,989£86,151
Total Expenses£12,188£12,263£12,330£12,414£12,501£61,696
Profit Before Tax£4,432£4,606£4,793£5,136£5,488£24,455
Profit After Tax £3,590£3,731£3,882£4,160£4,446£19,808
Change In Property Value£6,625£12,223£15,612£17,968£12,697£65,124
Net Return£10,215£15,954£19,494£22,128£17,143£84,933
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)13%20%24%27%21%105%