Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,956£17,210£17,468£17,905£18,353£87,893
Total Expenses£12,490£12,528£12,564£12,618£12,674£62,874
Profit Before Tax£4,466£4,682£4,905£5,287£5,679£25,019
Profit After Tax £3,617£3,793£3,973£4,283£4,600£20,266
Change In Property Value£6,399£13,054£16,970£17,819£13,097£67,338
Net Return£10,016£16,847£20,943£22,101£17,697£87,604
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)10%17%21%22%18%87%