Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,696£18,976£19,261£19,743£20,236£96,912
Total Expenses£14,809£14,887£14,957£15,047£15,139£74,838
Profit Before Tax£3,887£4,089£4,304£4,696£5,098£22,074
Profit After Tax £3,148£3,312£3,487£3,804£4,129£17,880
Change In Property Value£6,800£13,872£18,034£18,935£13,917£71,558
Net Return£9,948£17,184£21,520£22,739£18,046£89,438
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)9%16%20%21%17%83%