Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,016£17,356£17,703£18,146£18,600£88,821
Total Expenses£11,102£11,186£11,262£11,348£11,436£56,333
Profit Before Tax£5,914£6,170£6,442£6,798£7,164£32,489
Profit After Tax £4,790£4,998£5,218£5,507£5,803£26,316
Change In Property Value£6,900£11,845£14,925£15,820£13,974£63,464
Net Return£11,690£16,843£20,143£21,327£19,777£89,780
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)15%21%26%27%25%114%