Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,364£11,534£11,707£12,000£12,300£58,906
Total Expenses£8,284£8,351£8,410£8,481£8,553£42,080
Profit Before Tax£3,080£3,183£3,298£3,519£3,747£16,826
Profit After Tax £2,494£2,578£2,671£2,851£3,035£13,629
Change In Property Value£4,800£9,064£10,432£11,058£8,791£44,145
Net Return£7,294£11,642£13,103£13,908£11,826£57,774
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%27%28%24%118%