Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,328£14,543£14,761£15,130£15,508£74,270
Total Expenses£9,836£9,907£9,970£10,049£10,129£49,890
Profit Before Tax£4,492£4,636£4,791£5,081£5,379£24,380
Profit After Tax £3,639£3,755£3,881£4,116£4,357£19,748
Change In Property Value£5,970£11,273£12,975£13,753£10,934£54,904
Net Return£9,609£15,028£16,855£17,869£15,291£74,652
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%25%28%29%25%123%