Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,694£10,854£11,126£11,404£54,614
Total Expenses£7,828£7,856£7,882£7,920£7,958£39,444
Profit Before Tax£2,708£2,838£2,972£3,206£3,446£15,170
Profit After Tax £2,194£2,299£2,407£2,597£2,791£12,288
Change In Property Value£4,875£8,994£11,488£13,221£9,343£47,922
Net Return£7,069£11,293£13,895£15,818£12,134£60,209
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%19%23%27%20%101%