Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,040£11,206£11,374£11,658£11,949£57,227
Total Expenses£6,752£6,781£6,808£6,847£6,887£34,075
Profit Before Tax£4,288£4,425£4,566£4,811£5,063£23,152
Profit After Tax £3,473£3,584£3,698£3,897£4,101£18,753
Change In Property Value£5,600£9,108£10,482£11,111£9,815£46,117
Net Return£9,073£12,692£14,181£15,008£13,916£64,870
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)19%26%29%31%28%132%