Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,072£15,298£15,528£15,916£16,314£78,127
Total Expenses£12,194£12,267£12,331£12,412£12,494£61,698
Profit Before Tax£2,878£3,031£3,197£3,504£3,820£16,429
Profit After Tax £2,331£2,455£2,589£2,838£3,094£13,307
Change In Property Value£5,400£11,016£14,321£15,037£11,052£56,826
Net Return£7,731£13,471£16,910£17,875£14,146£70,133
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%16%20%22%17%84%