Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,960£16,199£16,442£16,853£17,275£82,730
Total Expenses£10,351£10,425£10,490£10,573£10,658£52,498
Profit Before Tax£5,609£5,774£5,952£6,280£6,617£30,232
Profit After Tax £4,543£4,677£4,821£5,087£5,360£24,488
Change In Property Value£6,299£11,894£13,689£14,510£11,535£57,926
Net Return£10,842£16,571£18,510£19,597£16,895£82,414
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)17%26%29%31%26%129%