Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,560£10,718£10,986£11,261£53,930
Total Expenses£7,975£8,004£8,030£8,067£8,105£40,180
Profit Before Tax£2,429£2,557£2,689£2,920£3,156£13,750
Profit After Tax £1,967£2,071£2,178£2,365£2,556£11,137
Change In Property Value£5,000£9,225£11,782£13,560£9,583£49,151
Net Return£6,967£11,296£13,960£15,925£12,139£60,288
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%19%23%26%20%99%