Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,610£12,925£13,248£63,447
Total Expenses£8,694£8,762£8,822£8,895£8,970£44,143
Profit Before Tax£3,546£3,661£3,788£4,030£4,278£19,304
Profit After Tax £2,872£2,966£3,068£3,264£3,465£15,636
Change In Property Value£3,400£6,936£9,017£9,468£6,959£35,779
Net Return£6,272£9,902£12,085£12,732£10,424£51,416
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)12%19%23%24%20%99%