Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,960£10,109£10,261£10,518£10,781£51,629
Total Expenses£7,448£7,513£7,569£7,636£7,705£37,871
Profit Before Tax£2,512£2,597£2,692£2,881£3,075£13,757
Profit After Tax £2,035£2,103£2,181£2,334£2,491£11,143
Change In Property Value£4,151£7,838£9,021£9,562£7,602£38,175
Net Return£6,186£9,942£11,202£11,896£10,093£49,318
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)15%23%26%28%24%116%