Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,712£11,888£12,066£12,368£12,677£60,710
Total Expenses£8,480£8,548£8,606£8,678£8,752£43,065
Profit Before Tax£3,232£3,340£3,460£3,689£3,925£17,645
Profit After Tax £2,618£2,705£2,802£2,988£3,179£14,293
Change In Property Value£4,950£9,347£10,758£11,403£9,066£45,524
Net Return£7,568£12,053£13,560£14,392£12,245£59,817
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%24%27%28%24%118%