Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,512£13,850£14,196£67,988
Total Expenses£8,729£8,761£8,792£8,836£8,881£43,999
Profit Before Tax£4,387£4,551£4,721£5,014£5,315£23,989
Profit After Tax £3,553£3,687£3,824£4,062£4,305£19,431
Change In Property Value£4,300£8,772£11,404£11,974£8,801£45,250
Net Return£7,853£12,459£15,227£16,035£13,106£64,681
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)12%19%23%24%20%99%