Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£12,981£13,305£13,638£65,313
Total Expenses£8,517£8,548£8,578£8,620£8,664£42,927
Profit Before Tax£4,083£4,241£4,403£4,685£4,974£22,386
Profit After Tax £3,307£3,435£3,567£3,795£4,029£18,132
Change In Property Value£4,200£8,568£11,138£11,695£8,596£44,198
Net Return£7,507£12,003£14,705£15,490£12,625£62,330
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)12%19%23%24%20%97%