Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,573£16,904£17,327£17,760£84,813
Total Expenses£12,582£12,627£12,670£12,723£12,777£63,378
Profit Before Tax£3,666£3,946£4,234£4,604£4,983£21,435
Profit After Tax £2,970£3,196£3,430£3,729£4,037£17,362
Change In Property Value£9,750£16,738£21,089£22,355£19,747£89,678
Net Return£12,720£19,934£24,519£26,084£23,783£107,040
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)15%24%30%32%29%130%