Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,126£11,405£11,690£55,983
Total Expenses£7,372£7,400£7,427£7,465£7,504£37,168
Profit Before Tax£3,429£3,562£3,700£3,939£4,185£18,815
Profit After Tax £2,777£2,885£2,997£3,191£3,390£15,240
Change In Property Value£6,300£10,247£11,793£12,500£11,042£51,882
Net Return£9,077£13,132£14,789£15,691£14,432£67,121
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)17%24%27%29%26%122%