Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,716£10,877£11,040£11,316£11,599£55,547
Total Expenses£8,328£8,357£8,383£8,422£8,460£41,951
Profit Before Tax£2,388£2,520£2,656£2,894£3,138£13,596
Profit After Tax £1,934£2,041£2,152£2,344£2,542£11,013
Change In Property Value£5,250£9,686£12,371£14,238£10,062£51,608
Net Return£7,184£11,727£14,523£16,583£12,604£62,621
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%18%23%26%20%98%