Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,599£13,939£14,287£68,423
Total Expenses£10,399£10,468£10,529£10,605£10,683£52,684
Profit Before Tax£2,802£2,930£3,070£3,334£3,605£15,739
Profit After Tax £2,269£2,373£2,486£2,700£2,920£12,749
Change In Property Value£2£4,400£7,854£10,452£7,281£29,989
Net Return£2,271£6,773£10,340£13,152£10,201£42,738
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%15%20%15%64%