Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,791£13,047£13,373£13,707£65,457
Total Expenses£7,867£7,905£7,941£7,984£8,028£39,724
Profit Before Tax£4,673£4,886£5,106£5,389£5,679£25,733
Profit After Tax £3,785£3,958£4,136£4,365£4,600£20,844
Change In Property Value£5,700£9,785£12,329£13,069£11,544£52,427
Net Return£9,485£13,743£16,465£17,434£16,144£73,271
Return From Rental Income (%)6%7%7%7%8%36%
Total Net Return (%)16%24%28%30%28%126%