Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,604£11,778£11,955£12,254£12,560£60,150
Total Expenses£8,095£8,125£8,153£8,194£8,235£40,802
Profit Before Tax£3,509£3,653£3,802£4,060£4,325£19,348
Profit After Tax £2,842£2,959£3,079£3,289£3,503£15,672
Change In Property Value£6,000£11,330£13,040£13,822£10,989£55,181
Net Return£8,842£14,289£16,119£17,111£14,492£70,852
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%23%26%28%24%116%