Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,212£10,365£10,521£10,784£11,053£52,935
Total Expenses£7,524£7,589£7,646£7,714£7,784£38,257
Profit Before Tax£2,688£2,776£2,875£3,070£3,270£14,678
Profit After Tax £2,177£2,248£2,329£2,486£2,648£11,889
Change In Property Value£4,199£7,928£9,125£9,672£7,689£38,613
Net Return£6,376£10,177£11,453£12,158£10,338£50,501
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%27%28%24%117%