Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,680£13,885£14,093£14,446£14,807£70,911
Total Expenses£9,481£9,552£9,614£9,691£9,769£48,107
Profit Before Tax£4,199£4,333£4,480£4,755£5,038£22,805
Profit After Tax £3,401£3,510£3,629£3,852£4,080£18,472
Change In Property Value£5,700£10,764£12,388£13,131£10,439£52,422
Net Return£9,101£14,274£16,017£16,983£14,520£70,893
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%25%28%29%25%122%