Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,084£15,310£15,540£15,928£16,327£78,189
Total Expenses£11,874£11,947£12,010£12,091£12,174£60,096
Profit Before Tax£3,210£3,364£3,529£3,837£4,153£18,093
Profit After Tax £2,600£2,725£2,859£3,108£3,364£14,656
Change In Property Value£3£5,200£9,282£12,352£8,605£35,442
Net Return£2,603£7,925£12,141£15,460£11,969£50,097
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%10%15%19%15%63%