Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,484£14,701£14,922£15,295£15,677£75,079
Total Expenses£11,090£11,162£11,225£11,304£11,385£56,165
Profit Before Tax£3,394£3,540£3,697£3,991£4,292£18,914
Profit After Tax £2,749£2,867£2,995£3,233£3,477£15,320
Change In Property Value£5,938£10,955£13,992£16,103£11,379£58,366
Net Return£8,687£13,822£16,986£19,336£14,856£73,687
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%19%24%27%21%102%