Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,596£13,800£14,007£14,357£14,716£70,476
Total Expenses£8,295£8,327£8,358£8,404£8,450£41,835
Profit Before Tax£5,301£5,472£5,648£5,953£6,266£28,641
Profit After Tax £4,294£4,433£4,575£4,822£5,075£23,199
Change In Property Value£7,000£11,385£13,103£13,889£12,269£57,646
Net Return£11,294£15,818£17,678£18,711£17,344£80,846
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)19%26%29%31%28%133%