Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,192£12,375£12,561£12,875£13,196£63,198
Total Expenses£9,119£9,150£9,179£9,221£9,264£45,933
Profit Before Tax£3,073£3,225£3,381£3,654£3,933£17,265
Profit After Tax £2,489£2,612£2,739£2,959£3,185£13,985
Change In Property Value£4,600£9,384£12,199£12,809£9,415£48,407
Net Return£7,089£11,996£14,938£15,769£12,600£62,392
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)10%17%21%23%18%89%