Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,320£13,520£13,723£14,066£14,417£69,045
Total Expenses£9,283£9,353£9,414£9,490£9,568£47,108
Profit Before Tax£4,037£4,167£4,309£4,575£4,849£21,938
Profit After Tax £3,270£3,375£3,490£3,706£3,928£17,770
Change In Property Value£5,549£10,477£12,059£12,782£10,162£51,028
Net Return£8,819£13,853£15,548£16,488£14,090£68,798
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)16%25%28%29%25%122%