Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,462£12,773£13,092£62,701
Total Expenses£7,984£8,014£8,043£8,085£8,127£40,253
Profit Before Tax£4,112£4,263£4,419£4,688£4,965£22,448
Profit After Tax £3,331£3,453£3,579£3,798£4,022£18,183
Change In Property Value£3,900£7,956£10,343£10,860£7,982£41,041
Net Return£7,231£11,409£13,922£14,658£12,004£59,223
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)12%19%23%25%20%100%