Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,004£11,169£11,337£11,620£11,911£57,040
Total Expenses£7,311£7,340£7,367£7,406£7,446£36,872
Profit Before Tax£3,693£3,829£3,969£4,214£4,465£20,169
Profit After Tax £2,991£3,101£3,215£3,413£3,616£16,336
Change In Property Value£4,438£7,278£10,407£11,977£8,464£42,563
Net Return£7,428£10,379£13,622£15,390£12,080£58,900
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%109%